| Revenue | NOK 91,7M | -7% |
| EBITDA | NOK 7,2M | -41% |
| Net profit | NOK 4,3M | -45% |
| Total assets | NOK 32,3M | -4% |
| Equity | NOK 8,3M | +28% |
| Employees | 21 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 395 | 36 337 | 35 061 | 33 654 | 34 210 | 36 368 | 44 451 | 72 286 | 62 885 | 41 985 | 58 308 | 78 203 | 98 390 | 91 736 |
| Staff expenses | −1 753 | −2 171 | −3 210 | −4 815 | −5 696 | −6 769 | −7 176 | −9 542 | −11 182 | −9 534 | −11 570 | −14 088 | −16 556 | −16 856 |
| EBITDA | 500 | 2 374 | 1 752 | 597 | 2 885 | 3 567 | 7 238 | 11 479 | 7 782 | 4 093 | 7 287 | 9 410 | 12 185 | 7 192 |
| Depreciation & amort. | −114 | −102 | −296 | −548 | −639 | −656 | −562 | −749 | −803 | −893 | −946 | −1 086 | −1 221 | −1 228 |
| EBIT | 386 | 2 271 | 1 456 | 50 | 2 247 | 2 911 | 6 677 | 10 730 | 6 979 | 3 199 | 6 342 | 8 324 | 10 964 | 5 964 |
| Net financials | −145 | −287 | −571 | −435 | −520 | −297 | −238 | −184 | −137 | −260 | −214 | −294 | −836 | −411 |
| Profit before tax | 241 | 1 984 | 885 | −385 | 1 726 | 2 614 | 6 438 | 10 546 | 6 842 | 2 940 | 6 128 | 8 030 | 10 129 | 5 553 |
| Tax | 92 | 608 | 268 | −124 | 678 | 695 | 1 583 | 2 467 | 1 541 | 653 | 1 391 | 1 752 | 2 301 | 1 268 |
| Net profit | 149 | 1 376 | 617 | −261 | 1 048 | 1 919 | 4 855 | 8 079 | 5 301 | 2 287 | 4 736 | 6 278 | 7 828 | 4 284 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 074 | 10 735 | 16 237 | 14 947 | 14 851 | 16 857 | 18 529 | 20 000 | 15 862 | 17 911 | 21 057 | 31 398 | 33 547 | 32 277 |
| Equity | 249 | 1 035 | 1 653 | 630 | 1 438 | 2 457 | 2 312 | 2 990 | 1 592 | 3 879 | 3 451 | 6 153 | 6 454 | 8 256 |
| Long-term debt | 0 | 0 | 475 | 336 | 718 | 886 | 669 | 1 010 | 669 | 1 133 | 802 | 2 155 | 3 118 | 2 079 |
| Short-term debt | 11 580 | 9 511 | 14 109 | 13 981 | 12 696 | 13 514 | 15 549 | 16 000 | 13 602 | 12 900 | 16 804 | 23 090 | 23 976 | 21 941 |
| Total debt | 11 824 | 9 699 | 14 584 | 14 317 | 13 413 | 14 400 | 16 218 | 17 010 | 14 270 | 14 033 | 17 606 | 25 244 | 27 094 | 24 020 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ellingard Holding As | Company | 95.0% | 95.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Myhre Larsen | Deputy Member | 0 companies |
| Pål Smith | Board of Directors | 0 companies |
| Lars-Petter Rinnan | Chairman | 0 companies |