| Revenue | NOK 66K | -79% |
| EBITDA | NOK -142K | -202% |
| Net profit | NOK -135K | -218% |
| Total assets | NOK 133K | -73% |
| Equity | NOK 88K | -61% |
| Employees | 3 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 335 | 275 | 85 | 41 | 129 | 304 | 745 | 760 | 876 | 1 469 | 1 557 | 319 | 66 |
| Staff expenses | −24 | −179 | −105 | −91 | −30 | −41 | −287 | −519 | −584 | −653 | −1 167 | −1 343 | −140 | −131 |
| EBITDA | 112 | −29 | 96 | −124 | 2 | 60 | −1 | 101 | 89 | 147 | 189 | 134 | 138 | −142 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 112 | −29 | 96 | −124 | 2 | 60 | −1 | 101 | 89 | 147 | 189 | 134 | 138 | −142 |
| Net financials | 0 | −1 | −1 | −1 | −2 | −2 | 0 | 0 | 1 | 1 | 1 | 1 | 8 | 7 |
| Profit before tax | 112 | −30 | 96 | −126 | 0 | 58 | −0 | 101 | 89 | 147 | 190 | 135 | 146 | −135 |
| Tax | 30 | −0 | −0 | −0 | −0 | −0 | −0 | −24 | 20 | 32 | 42 | 30 | 32 | −0 |
| Net profit | 82 | −30 | 96 | −126 | 0 | 58 | −0 | 125 | 70 | 115 | 148 | 105 | 114 | −135 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 196 | 331 | 53 | 38 | 114 | 200 | 512 | 670 | 685 | 986 | 710 | 501 | 133 |
| Equity | 182 | 155 | 151 | 25 | 26 | 84 | 83 | 208 | 108 | 103 | 103 | 209 | 223 | 88 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 38 | 41 | 180 | 28 | 12 | 30 | 117 | 303 | 562 | 582 | 882 | 502 | 278 | 45 |
| Total debt | 38 | 41 | 180 | 28 | 12 | 30 | 117 | 303 | 562 | 582 | 882 | 502 | 278 | 45 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
MM Deputy Member | Deputy Member | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Manticore As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Knut Måløy | Chief Executive Officer | 0 companies |
| Mona Måløy | Deputy Member | 0 companies |