| Revenue | NOK 56,9M | +18% |
| EBITDA | NOK -8,2M | -43% |
| Net profit | NOK -12,3M | -40% |
| Total assets | NOK 261,3M | +233% |
| Equity | NOK 223,2M | +282% |
| Employees | 28 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 115 | 5 670 | 6 446 | 8 547 | 9 833 | 9 783 | 9 517 | 10 072 | 11 786 | 38 806 | 37 767 | 45 452 | 48 111 | 56 910 |
| Staff expenses | −1 708 | −2 476 | −3 346 | −3 839 | −4 991 | −5 589 | −5 609 | −6 481 | −2 832 | −17 452 | −0 | −0 | −37 930 | −0 |
| EBITDA | 218 | 170 | 290 | 1 062 | 655 | 227 | 537 | 336 | 6 075 | 12 539 | 2 978 | −2 187 | −5 737 | −8 231 |
| Depreciation & amort. | −33 | −57 | −101 | −37 | −64 | −141 | −345 | −349 | −1 057 | −1 248 | −2 150 | −6 223 | −5 209 | −6 819 |
| EBIT | 186 | 113 | 189 | 1 025 | 591 | 86 | 192 | −12 | 5 018 | 11 291 | 827 | −8 410 | −10 946 | −15 049 |
| Net financials | 1 | 8 | 20 | 51 | 47 | 22 | 23 | 23 | 18 | 39 | −106 | −246 | −225 | −870 |
| Profit before tax | 187 | 121 | 209 | 1 076 | 639 | 109 | 215 | 11 | 5 036 | 11 331 | 721 | −8 656 | −11 171 | −15 919 |
| Tax | 53 | 9 | 62 | 292 | 174 | 27 | 50 | 1 | 1 108 | 2 493 | 161 | −2 031 | −2 420 | −0 |
| Net profit | 134 | 112 | 147 | 784 | 464 | 82 | 165 | 10 | 3 928 | 8 838 | 560 | −6 625 | −8 751 | −12 269 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 152 | 2 514 | 5 073 | 6 650 | 6 871 | 7 513 | 8 796 | 9 294 | 14 380 | 13 943 | 19 245 | 80 218 | 78 403 | 261 315 |
| Equity | 234 | 346 | 492 | 1 276 | 1 740 | 1 822 | 1 887 | 1 896 | 5 825 | 7 663 | 8 223 | 67 218 | 58 466 | 223 249 |
| Long-term debt | 1 | 0 | 0 | 0 | 0 | 26 | 53 | 37 | 27 | 41 | 0 | 1 000 | 7 552 | 0 |
| Short-term debt | 1 917 | 2 168 | 4 581 | 5 373 | 5 131 | 5 665 | 6 856 | 7 361 | 8 529 | 6 239 | 11 022 | 12 000 | 12 385 | 38 066 |
| Total debt | 1 918 | 2 168 | 4 581 | 5 373 | 5 131 | 5 691 | 6 910 | 7 398 | 8 556 | 6 281 | 11 022 | 13 000 | 19 937 | 38 066 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M3bs Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Alexander Kasseth | Chief Executive Officer | 0 companies |
| Janne Tvedt Morstøl | Chief Executive Officer | 0 companies |
| Jan Falkevik | Board of Directors | 0 companies |
| Per Ivansson | Board of Directors | 0 companies |
| Tor Laukvik | Board of Directors | 0 companies |
| Roald Gerhard Hunvik | Board of Directors | 0 companies |
| Sara Evelina Hedskog | Board of Directors | 0 companies |
| Jan Roger Olsen | Chairman | 0 companies |
| Kim Sneum Madsen | Board of Directors | 0 companies |
| Klas Peter Larsson | Board of Directors | 0 companies |
| Per Thomas Jacob Bill | Chairman | 0 companies |
| Per Johan Björn Assarsson | Board of Directors | 0 companies |
| Tor Olav Ljosland | Board of Directors | 0 companies |
| Helena Kristina Holmgren | Board of Directors | 0 companies |
| Bjarne Lohndal | Board of Directors | 0 companies |