| Revenue | NOK 126M | +57% |
| EBITDA | NOK 18,7M | +40% |
| Net profit | NOK -597K | -120% |
| Total assets | NOK 270,1M | +141% |
| Equity | NOK 29,4M | -2% |
| Employees | 86 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 383 | 5 806 | 6 446 | 10 003 | 15 967 | 11 675 | 23 465 | 31 392 | 24 670 | 36 034 | 45 851 | 54 350 | 80 088 | 125 999 |
| Staff expenses | −1 053 | −2 820 | −2 920 | −3 402 | −4 993 | −5 298 | −6 973 | −10 739 | −9 222 | −12 098 | −13 878 | −18 919 | −27 071 | −48 400 |
| EBITDA | −574 | 468 | 1 059 | 3 991 | 6 431 | 2 252 | 6 926 | 12 240 | 5 983 | 11 668 | 15 789 | 8 882 | 13 371 | 18 671 |
| Depreciation & amort. | −198 | −1 234 | −1 294 | −1 328 | −1 086 | −2 054 | −3 778 | −4 056 | −4 871 | −5 173 | −5 612 | −5 941 | −6 181 | −11 548 |
| EBIT | −772 | −766 | −235 | 2 663 | 5 345 | 198 | 3 148 | 8 184 | 1 111 | 6 495 | 10 177 | 2 941 | 7 190 | 7 122 |
| Net financials | −77 | −484 | −545 | −525 | −464 | −1 730 | −2 256 | −2 072 | −2 170 | −2 772 | −1 781 | −2 430 | −3 450 | −7 831 |
| Profit before tax | −848 | −1 250 | −780 | 2 139 | 4 881 | −1 532 | 893 | 6 112 | −1 058 | 3 723 | 8 396 | 512 | 3 741 | −709 |
| Tax | −237 | −350 | −189 | 577 | 1 415 | −347 | 246 | 1 381 | −225 | 830 | 1 849 | 113 | 823 | −112 |
| Net profit | −611 | −900 | −591 | 1 561 | 3 466 | −1 186 | 647 | 4 731 | −833 | 2 893 | 6 547 | 399 | 2 918 | −597 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11 678 | 14 371 | 13 347 | 12 083 | 29 730 | 65 331 | 65 046 | 72 605 | 85 227 | 89 490 | 97 370 | 95 141 | 112 286 | 270 130 |
| Equity | 289 | −11 | −602 | 1 139 | 4 605 | 3 420 | 6 067 | 10 799 | 9 965 | 17 857 | 24 404 | 27 103 | 30 020 | 29 423 |
| Long-term debt | 9 820 | 11 452 | 10 470 | 8 798 | 8 845 | 55 470 | 52 232 | 54 359 | 60 610 | 58 768 | 60 292 | 52 577 | 58 854 | 194 657 |
| Short-term debt | 1 569 | 2 930 | 3 479 | 2 145 | 16 280 | 6 441 | 6 746 | 7 448 | 14 651 | 12 865 | 12 675 | 15 462 | 23 412 | 46 050 |
| Total debt | 11 389 | 14 382 | 13 949 | 10 943 | 25 125 | 61 911 | 58 979 | 61 807 | 75 261 | 71 633 | 72 966 | 68 038 | 82 266 | 240 706 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Høgtun As | Company | 39.3% | 39.3% | 2023 |
Kråen Invest As | Company | 28.7% | 28.7% | 2023 |
Aske As | Company | 15.9% | 15.9% | 2023 |
Cromer Holding Aps | Company | 10.0% | 10.0% | 2023 |
Sylfester As | Company | 3.1% | 3.1% | 2023 |
Harinvest As | Company | 3.1% | 3.1% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Frode Møgster | Chief Executive Officer | 0 companies |
| Arve Møgster | Board of Directors | 0 companies |
| Jacob Louis Cromer | Board of Directors | 0 companies |
| Ole-Inge Møgster | Board of Directors | 0 companies |
| Øystein Mjanger Møgster | Board of Directors | 0 companies |
| Erlend Møgster | Board of Directors | 0 companies |
| Geir Arne Møgster | Chairman | 0 companies |