| Revenue | NOK 6,1M | -26% |
| EBITDA | NOK 1,1M | -66% |
| Net profit | NOK 821K | -66% |
| Total assets | NOK 3M | -35% |
| Equity | NOK 100K | +0% |
| Employees | 2 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 305 | 1 401 | 1 124 | 2 294 | 2 137 | 3 363 | 3 956 | 5 019 | 4 389 | 4 088 | 4 467 | 6 569 | 6 568 | 8 202 | 6 105 |
| Staff expenses | −0 | −378 | −729 | −1 020 | −373 | −227 | −980 | −1 095 | −1 378 | −1 523 | −2 090 | −2 234 | −2 300 | −2 646 | −2 486 | −3 734 |
| EBITDA | 0 | 664 | 326 | −832 | 901 | 820 | 1 132 | 1 575 | 2 271 | 1 577 | 679 | 995 | 2 992 | 1 892 | 3 141 | 1 081 |
| Depreciation & amort. | −0 | −0 | −0 | −66 | −87 | −97 | −100 | −100 | −47 | −1 | −0 | −0 | −4 | −11 | −12 | −12 |
| EBIT | 0 | 664 | 326 | −899 | 813 | 722 | 1 033 | 1 475 | 2 223 | 1 576 | 679 | 995 | 2 988 | 1 881 | 3 129 | 1 069 |
| Net financials | 0 | 8 | 3 | −1 | 1 | 0 | −15 | −10 | −8 | −8 | 0 | 2 | −0 | −11 | −16 | −26 |
| Profit before tax | 0 | 672 | 329 | −899 | 814 | 723 | 1 018 | 1 465 | 2 215 | 1 568 | 679 | 997 | 2 988 | 1 870 | 3 113 | 1 042 |
| Tax | −0 | 187 | 93 | −0 | −0 | 178 | 290 | 381 | 535 | 355 | 145 | 215 | 654 | 411 | 685 | 222 |
| Net profit | 0 | 485 | 236 | −899 | 814 | 545 | 728 | 1 084 | 1 680 | 1 213 | 534 | 781 | 2 335 | 1 459 | 2 428 | 821 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 869 | 1 265 | 1 395 | 1 983 | 3 358 | 4 201 | 4 850 | 3 967 | 2 946 | 1 448 | 1 761 | 3 750 | 5 093 | 4 570 | 2 989 |
| Equity | 100 | 585 | 821 | −78 | 736 | 1 281 | 2 009 | 593 | 773 | 187 | 221 | 1 002 | 2 587 | 956 | 100 | 100 |
| Long-term debt | 0 | 0 | 0 | 430 | 430 | 430 | 340 | 280 | 840 | 333 | 260 | 102 | 128 | 300 | 0 | 885 |
| Short-term debt | 8 | 284 | 444 | 1 043 | 816 | 1 647 | 1 853 | 3 977 | 2 354 | 2 427 | 967 | 657 | 1 036 | 3 836 | 4 470 | 2 004 |
| Total debt | 8 | 284 | 444 | 1 473 | 1 246 | 2 077 | 2 193 | 4 257 | 3 194 | 2 760 | 1 227 | 759 | 1 163 | 4 136 | 4 470 | 2 889 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JX | Board of Directors | 2010 | — | — |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Xu Capital As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Tehua Michael Xu | Chief Executive Officer | 0 companies |
| Jin Xu | Board of Directors | 0 companies |
| Wenhui Jiang | Board of Directors | 0 companies |
| Mei Fang Zhang | Board of Directors | 0 companies |