| Revenue | NOK 23,5M | +62% |
| EBITDA | NOK -7,1M | +42% |
| Net profit | NOK -7,9M | +36% |
| Total assets | NOK 38,1M | +26% |
| Equity | NOK 5,8M | +2% |
| Employees | 20 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 417 | 15 157 | 14 530 | 16 182 | 11 779 | 14 487 | 23 537 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −16 239 | −14 581 | −10 769 | −13 163 | −12 340 | −13 207 | −14 796 |
| EBITDA | −0 | −18 | −7 | −13 | −13 | −14 | −0 | 0 | −21 204 | −15 109 | −8 179 | −8 816 | −10 103 | −12 248 | −7 101 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −1 363 | −1 328 | −1 239 | −2 287 | −1 787 | −2 464 | −2 044 |
| EBIT | −0 | −18 | −7 | −13 | −13 | −14 | −0 | 0 | −22 568 | −16 437 | −9 418 | −11 103 | −11 890 | −14 712 | −9 144 |
| Net financials | 0 | 3 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | −497 | −237 | −615 | −633 | −1 068 | −920 |
| Profit before tax | −0 | −16 | −6 | −12 | −12 | −13 | 0 | 1 | −22 793 | −16 934 | −9 655 | −11 719 | −12 523 | −15 780 | −10 064 |
| Tax | −3 | −5 | −2 | −3 | −3 | −3 | 0 | 0 | −5 399 | −3 954 | −2 147 | −2 620 | −2 744 | −3 453 | −2 202 |
| Net profit | 3 | −12 | −4 | −9 | −9 | −10 | 0 | 0 | −17 394 | −12 980 | −7 509 | −9 099 | −9 779 | −12 327 | −7 863 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114 | 110 | 110 | 110 | 110 | 100 | 110 | 111 | 33 525 | 18 735 | 22 631 | 20 379 | 21 596 | 30 128 | 38 091 |
| Equity | 103 | 110 | 110 | 110 | 110 | 100 | 110 | 110 | 4 556 | 10 852 | 3 343 | 5 057 | −4 722 | 5 649 | 5 786 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 083 | 10 560 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 26 519 | 5 800 | 8 728 | 8 317 | 8 047 | 15 010 | 23 218 |
| Total debt | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 7 883 | 19 288 | 15 321 | 26 318 | 24 480 | 32 306 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
AK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GG Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulstein Group Asa | Company | 100.0% | 100.0% | 2024 |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Marielle Furnes Mannseth | Chief Executive Officer | 0 companies |
| Arne Konrad Dybvik | Chief Executive Officer | 0 companies |
| Gunnar Gjersdal | Chief Executive Officer | 0 companies |
| Tore Ulstein | Board of Directors | 0 companies |
| Christian Hans Hubertus Bock | Board of Directors | 0 companies |
| Joachim Josef Müller | Board of Directors | 0 companies |
| Johannes Volle | Chairman | 0 companies |