| Revenue | NOK 10,9M | -28% |
| EBITDA | NOK 863K | -68% |
| Net profit | NOK 517K | -75% |
| Total assets | NOK 7,3M | -15% |
| Equity | NOK 3,6M | +0% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 037 | 4 984 | 4 635 | 5 787 | 6 752 | 10 365 | 11 640 | 10 410 | 9 198 | 8 260 | 10 570 | 10 341 | 15 090 | 10 904 |
| Staff expenses | −358 | −1 344 | −1 601 | −2 008 | −2 424 | −3 646 | −4 547 | −4 086 | −3 896 | −2 832 | −2 650 | −2 680 | −3 362 | −3 735 |
| EBITDA | 194 | 887 | 775 | 579 | 1 131 | 1 413 | 1 326 | 1 642 | 1 077 | 1 561 | 2 387 | 2 362 | 2 730 | 863 |
| Depreciation & amort. | −33 | −68 | −47 | −37 | −30 | −85 | −128 | −97 | −87 | −52 | −59 | −34 | −91 | −141 |
| EBIT | 161 | 818 | 728 | 542 | 1 101 | 1 328 | 1 199 | 1 545 | 990 | 1 508 | 2 329 | 2 328 | 2 640 | 721 |
| Net financials | −4 | −6 | 3 | 16 | 13 | 9 | 10 | 8 | 13 | 7 | 2 | 14 | −4 | −58 |
| Profit before tax | 157 | 812 | 731 | 558 | 1 114 | 1 337 | 1 208 | 1 553 | 1 003 | 1 515 | 2 331 | 2 342 | 2 636 | 663 |
| Tax | 41 | 227 | 205 | 151 | 302 | 335 | 290 | 358 | 221 | 333 | 513 | 516 | 580 | 146 |
| Net profit | 116 | 585 | 527 | 407 | 812 | 1 002 | 918 | 1 195 | 782 | 1 182 | 1 818 | 1 826 | 2 055 | 517 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 871 | 2 418 | 2 321 | 2 506 | 3 082 | 3 542 | 3 767 | 4 421 | 3 667 | 4 181 | 3 897 | 5 674 | 8 592 | 7 304 |
| Equity | 317 | 902 | 1 078 | 1 135 | 1 248 | 1 380 | 1 498 | 1 792 | 1 775 | 1 957 | 2 175 | 2 501 | 3 556 | 3 573 |
| Long-term debt | 151 | 121 | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 782 | 1 722 |
| Short-term debt | 403 | 1 396 | 1 154 | 1 371 | 1 834 | 2 162 | 2 269 | 2 628 | 1 892 | 2 224 | 1 722 | 3 173 | 3 254 | 2 009 |
| Total debt | 554 | 1 516 | 1 243 | 1 371 | 1 834 | 2 162 | 2 269 | 2 628 | 1 892 | 2 224 | 1 722 | 3 173 | 5 036 | 3 730 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 24.0% | 24.0% | 2024 | |
| Individual | 12.0% | 12.0% | 2022 | |
| Individual | 12.0% | 12.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Nicolas Mangion | Chief Executive Officer | 0 companies |
| Jerome Laurent Eric Mangion | Board of Directors | 0 companies |