| Revenue | NOK 49,7M | -33% |
| EBITDA | NOK 4,7M | +23% |
| Net profit | NOK 2,9M | +37% |
| Total assets | NOK 17,5M | -25% |
| Equity | NOK 7,9M | +58% |
| Employees | 84 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 414 | 24 805 | 50 859 | 77 478 | 58 638 | 87 480 | 83 176 | 76 666 | 60 481 | 67 755 | 63 189 | 108 652 | 118 459 | 74 427 | 49 663 |
| Staff expenses | −3 461 | −20 678 | −44 560 | −66 212 | −51 583 | −76 448 | −72 403 | −65 818 | −51 956 | −54 399 | −49 428 | −86 661 | −94 649 | −58 490 | −36 168 |
| EBITDA | −51 | 1 296 | 1 491 | 1 613 | −625 | −3 030 | −2 513 | −35 | 76 | 6 427 | 5 290 | 7 622 | 8 473 | 3 844 | 4 741 |
| Depreciation & amort. | −0 | −0 | −7 | −14 | −17 | −17 | −19 | −13 | −10 | −19 | −125 | −671 | −821 | −784 | −341 |
| EBIT | −51 | 1 296 | 1 484 | 1 599 | −641 | −3 046 | −2 531 | −49 | 66 | 6 409 | 5 165 | 6 952 | 7 653 | 3 060 | 4 401 |
| Net financials | −30 | 6 | 164 | 335 | 667 | 116 | 157 | 191 | 157 | 80 | −47 | −110 | −420 | −243 | −600 |
| Profit before tax | −81 | 1 301 | 1 648 | 1 934 | 25 | −2 930 | −2 375 | 142 | 223 | 6 489 | 5 118 | 6 841 | 7 233 | 2 817 | 3 801 |
| Tax | −0 | 358 | 486 | 569 | −78 | −1 309 | −520 | 93 | 108 | 1 457 | 1 156 | 1 595 | 1 665 | 686 | 884 |
| Net profit | −81 | 943 | 1 162 | 1 365 | 104 | −1 621 | −1 855 | 49 | 116 | 5 032 | 3 962 | 5 246 | 5 568 | 2 131 | 2 917 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 087 | 7 910 | 12 760 | 19 332 | 15 648 | 21 498 | 20 613 | 16 937 | 14 363 | 16 967 | 25 162 | 30 428 | 33 518 | 23 239 | 17 501 |
| Equity | 19 | 792 | 1 284 | 1 149 | 1 155 | 789 | −918 | −850 | −734 | 113 | 1 774 | 2 474 | 4 043 | 5 030 | 7 946 |
| Long-term debt | 0 | 0 | 0 | 421 | 282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70 | 0 | 0 |
| Short-term debt | 2 068 | 7 118 | 11 476 | 17 763 | 14 210 | 20 709 | 21 531 | 17 787 | 15 097 | 16 854 | 23 389 | 27 954 | 29 406 | 18 209 | 9 554 |
| Total debt | 2 068 | 7 118 | 11 476 | 18 184 | 14 493 | 20 709 | 21 531 | 17 787 | 15 097 | 16 854 | 23 389 | 27 954 | 29 476 | 18 209 | 9 554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MN Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Clockwork Management As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Narmo | Chief Executive Officer | 0 companies |
| Fredrik Christian Thorsteinsen | Chairman | 0 companies |
| Wojciech Osmanski | Board of Directors | 0 companies |
| Dyveke Vibe | Board of Directors | 0 companies |