| Revenue | NOK 0 | — |
| EBITDA | NOK -16K | +45% |
| Net profit | NOK -17K | +52% |
| Total assets | NOK 6K | +5% |
| Equity | NOK -24K | -226% |
| Employees | 0 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 776 | 5 455 | 4 905 | 5 531 | 4 607 | 5 051 | 5 606 | 8 825 | 5 460 | 5 297 | 1 876 | 0 | 0 | 0 | 0 |
| Staff expenses | −540 | −1 418 | −1 487 | −1 687 | −1 751 | −1 771 | −2 174 | −3 904 | −3 395 | −2 817 | −2 011 | 83 | −0 | −0 | −0 |
| EBITDA | 18 | 43 | 58 | −193 | 8 | −10 | 52 | 155 | 191 | 101 | −594 | 37 | −41 | −30 | −16 |
| Depreciation & amort. | −7 | −7 | −7 | −2 | −0 | −5 | −45 | −59 | −57 | −118 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 11 | 35 | 51 | −195 | 8 | −15 | 7 | 96 | 134 | −17 | −594 | 37 | −41 | −30 | −16 |
| Net financials | 1 | 4 | 5 | 2 | 1 | 1 | −2 | 1 | 1 | 2 | −2 | −2 | −19 | −5 | −0 |
| Profit before tax | 12 | 39 | 56 | −193 | 9 | −14 | 5 | 96 | 135 | −15 | −596 | 35 | −60 | −35 | −17 |
| Tax | −0 | 11 | 16 | −1 | −0 | −0 | −0 | −0 | 23 | 20 | −41 | −0 | −0 | −0 | −0 |
| Net profit | 12 | 28 | 40 | −192 | 9 | −14 | 5 | 96 | 113 | −35 | −554 | 35 | −60 | −35 | −17 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 179 | 2 415 | 2 511 | 2 629 | 2 313 | 1 116 | 3 882 | 2 162 | 3 051 | 2 340 | 192 | 171 | 99 | 6 | 6 |
| Equity | 312 | 584 | 624 | 432 | 441 | 427 | 432 | 529 | 641 | 606 | 52 | 87 | 27 | −7 | −24 |
| Long-term debt | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 |
| Short-term debt | 1 867 | 1 831 | 1 886 | 2 197 | 1 872 | 689 | 3 450 | 1 633 | 2 410 | 1 734 | 140 | 84 | 71 | 13 | 10 |
| Total debt | 1 867 | 1 831 | 1 887 | 2 197 | 1 872 | 689 | 3 450 | 1 633 | 2 410 | 1 734 | 140 | 84 | 71 | 13 | 30 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MØ Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ringerike Kommune | Company | 46.2% | 46.2% | 2022 |
Hole Kommune | Company | 23.1% | 23.1% | 2022 |
Jevnaker Kommune | Company | 23.1% | 23.1% | 2022 |
Universitetet I Sørøst-Norge | Company | 7.6% | 7.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Mats Øieren | Chief Executive Officer | 0 companies |
| Terje Dahlen | Chairman | 0 companies |