| Revenue | NOK 22,3M | -13% |
| EBITDA | NOK 3,1M | +470% |
| Net profit | NOK 2,3M | +1330% |
| Total assets | NOK 10,5M | -7% |
| Equity | NOK 3,8M | -11% |
| Employees | 12 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 7 157 | 17 325 | 17 749 | 25 084 | 22 860 | 30 108 | 22 686 | 18 916 | 22 657 | 22 305 | 29 837 | 32 315 | 25 519 | 22 271 |
| Staff expenses | −0 | −23 | −5 635 | −5 863 | −7 238 | −7 485 | −7 625 | −7 122 | −6 241 | −7 429 | −7 124 | −7 593 | −9 305 | −7 998 | −5 734 |
| EBITDA | 0 | 496 | 523 | 128 | −46 | −1 552 | 376 | −751 | −798 | 432 | 618 | 1 009 | 1 220 | 551 | 3 137 |
| Depreciation & amort. | −0 | −0 | −93 | −95 | −107 | −118 | −118 | −46 | −45 | −33 | −90 | −134 | −53 | −83 | −96 |
| EBIT | 0 | 496 | 429 | 33 | −152 | −1 670 | 257 | −797 | −843 | 399 | 528 | 875 | 1 167 | 468 | 3 041 |
| Net financials | 0 | 41 | −8 | 34 | 7 | 1 | −15 | −34 | −166 | −212 | −232 | −177 | −202 | −264 | −133 |
| Profit before tax | 0 | 537 | 421 | 67 | −145 | −1 669 | 243 | −832 | −1 009 | 187 | 296 | 698 | 965 | 203 | 2 908 |
| Tax | −0 | 149 | 118 | 19 | −10 | −441 | 77 | −176 | −333 | 41 | 65 | 154 | 212 | 45 | 640 |
| Net profit | 0 | 388 | 303 | 49 | −135 | −1 227 | 166 | −656 | −676 | 146 | 231 | 544 | 753 | 159 | 2 268 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 110 | 6 970 | 5 571 | 6 691 | 6 947 | 10 032 | 7 984 | 9 268 | 9 917 | 9 198 | 9 855 | 16 809 | 11 606 | 11 323 | 10 478 |
| Equity | 105 | 493 | 691 | 740 | 605 | −622 | 544 | 888 | 602 | 747 | 978 | 3 592 | 4 044 | 4 203 | 3 754 |
| Long-term debt | 0 | 330 | 13 | 10 | 143 | 112 | 79 | 49 | 1 509 | 1 477 | 1 418 | 908 | 718 | 749 | 505 |
| Short-term debt | 5 | 6 147 | 4 867 | 5 941 | 6 199 | 10 542 | 7 360 | 8 332 | 7 806 | 6 973 | 7 459 | 12 310 | 6 844 | 6 371 | 6 220 |
| Total debt | 5 | 6 477 | 4 880 | 5 951 | 6 342 | 10 654 | 7 440 | 8 380 | 9 315 | 8 450 | 8 877 | 13 218 | 7 562 | 7 120 | 6 725 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MI Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
JV Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magne Gjervan As | Company | 95.0% | 95.0% | 2023 |
| Individual | 5.0% | 5.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Magne Ivar Gjervan | Chief Executive Officer | 0 companies |
| Jan-Egil Vassås | Chief Executive Officer | 0 companies |
| Geir Hatling | Chairman | 0 companies |