| Revenue | NOK 8,9M | +29% |
| EBITDA | NOK 1,7M | -5% |
| Net profit | NOK 1,3M | -5% |
| Total assets | NOK 6,6M | +46% |
| Equity | NOK 4,3M | +45% |
| Employees | 7 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 244 | 406 | 490 | 299 | 862 | 2 200 | 886 | 1 473 | 1 312 | 2 417 | 4 513 | 4 917 | 6 858 | 8 865 |
| Staff expenses | −205 | −250 | −290 | −145 | −276 | −562 | −280 | −469 | −608 | −1 143 | −1 997 | −2 887 | −3 044 | −3 948 |
| EBITDA | −38 | 47 | −33 | 11 | 94 | −44 | −96 | 203 | 14 | 152 | 900 | 430 | 1 795 | 1 706 |
| Depreciation & amort. | −0 | −2 | −6 | −6 | −5 | −0 | −0 | −291 | −291 | −291 | −300 | −11 | −11 | −7 |
| EBIT | −38 | 46 | −39 | 4 | 89 | −44 | −96 | −87 | −277 | −139 | 600 | 419 | 1 784 | 1 699 |
| Net financials | 0 | 0 | 1 | −0 | 2 | 2 | 0 | −10 | −24 | −15 | −2 | 3 | 23 | 13 |
| Profit before tax | −38 | 46 | −39 | 4 | 91 | −43 | −96 | −98 | −300 | −154 | 598 | 422 | 1 807 | 1 712 |
| Tax | −0 | −0 | −0 | −0 | 15 | −0 | −0 | −0 | −0 | −0 | −83 | 41 | 399 | 374 |
| Net profit | −38 | 46 | −39 | 4 | 76 | −43 | −96 | −98 | −300 | −154 | 681 | 380 | 1 408 | 1 338 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89 | 188 | 119 | 160 | 669 | 247 | 1 192 | 1 603 | 1 308 | 1 075 | 1 631 | 2 845 | 4 520 | 6 614 |
| Equity | 62 | 108 | 69 | 73 | 149 | 106 | 1 017 | 919 | 619 | 465 | 1 170 | 1 550 | 2 959 | 4 296 |
| Long-term debt | 0 | 0 | 0 | 0 | 350 | 0 | 0 | 500 | 375 | 125 | 0 | 0 | 0 | 0 |
| Short-term debt | 27 | 80 | 50 | 87 | 170 | 141 | 175 | 184 | 314 | 485 | 461 | 1 294 | 1 562 | 2 317 |
| Total debt | 27 | 80 | 50 | 87 | 520 | 141 | 175 | 684 | 689 | 610 | 461 | 1 294 | 1 562 | 2 317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Petter-Ragnar As | Company | 64.4% | 64.4% | 2024 |
Rocketfarm As | Company | 25.4% | 25.4% | 2022 |
Addition As | Company | 17.8% | 17.8% | 2024 |
Hepe Consulting As | Company | 7.3% | 7.3% | 2024 |
| Individual | 4.9% | 4.9% | 2024 | |
Eide Datalab As | Company | 4.9% | 4.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Liestøl Christensen | Chief Executive Officer | 0 companies |
| Simen Eide | Board of Directors | 0 companies |
| Konrad Reinvik Fagertun | Board of Directors | 0 companies |
| Henning Hansen | Chairman | 0 companies |
| Andre Aarøen | Chairman | 0 companies |