| Revenue | NOK 9,2M | +1% |
| EBITDA | NOK 706K | -6% |
| Net profit | NOK 551K | -4% |
| Total assets | NOK 5M | +81% |
| Equity | NOK 988K | +198% |
| Employees | 8 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 050 | 7 414 | 7 220 | 7 683 | 8 182 | 8 740 | 8 078 | 7 118 | 7 379 | 7 228 | 7 463 | 8 556 | 9 793 | 9 245 | 9 078 | 9 173 |
| Staff expenses | −1 092 | −1 636 | −1 563 | −1 692 | −1 911 | −1 860 | −2 021 | −1 578 | −1 639 | −1 657 | −1 534 | −1 316 | −1 371 | −1 388 | −1 694 | −1 578 |
| EBITDA | 829 | 131 | 39 | 158 | 144 | 210 | −132 | 122 | 509 | 123 | 137 | 428 | 899 | 316 | 751 | 706 |
| Depreciation & amort. | −88 | −159 | −185 | −201 | −100 | −92 | −68 | −0 | −0 | −12 | −29 | −29 | −17 | −0 | −0 | −0 |
| EBIT | 741 | −28 | −146 | −43 | 44 | 118 | −200 | 122 | 509 | 111 | 108 | 399 | 883 | 316 | 751 | 706 |
| Net financials | −59 | −55 | −64 | −57 | −61 | −95 | −89 | −63 | −36 | −1 | −0 | −14 | −4 | −9 | −12 | 1 |
| Profit before tax | 682 | −83 | −211 | −100 | −17 | 23 | −289 | 59 | 473 | 109 | 108 | 385 | 878 | 307 | 739 | 707 |
| Tax | 190 | −21 | −0 | −0 | −0 | −81 | −66 | 21 | 114 | 26 | 24 | 85 | 193 | 68 | 163 | 156 |
| Net profit | 492 | −62 | −211 | −100 | −17 | 104 | −223 | 37 | 359 | 83 | 84 | 300 | 685 | 239 | 577 | 551 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 310 | 2 263 | 1 908 | 1 863 | 1 712 | 2 173 | 1 758 | 1 625 | 2 971 | 2 679 | 2 956 | 2 782 | 3 271 | 2 968 | 2 766 | 5 003 |
| Equity | 721 | 659 | 448 | 348 | 332 | 436 | 213 | 250 | 609 | 616 | 622 | 614 | 714 | 324 | 332 | 988 |
| Long-term debt | 0 | 542 | 442 | 342 | 242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 926 | 1 062 | 1 018 | 1 173 | 1 138 | 1 596 | 1 504 | 1 375 | 2 362 | 2 063 | 2 334 | 2 167 | 2 556 | 2 644 | 2 434 | 4 015 |
| Total debt | 1 589 | 1 604 | 1 459 | 1 514 | 1 380 | 1 738 | 1 546 | 1 375 | 2 362 | 2 063 | 2 334 | 2 167 | 2 556 | 2 644 | 2 434 | 4 015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
IM Deputy Member | Deputy Member | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Merlin As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Skaufel | Chief Executive Officer | 0 companies |
| Inger Merete Slapgård | Deputy Member | 0 companies |