| Revenue | NOK 27,7M | +8% |
| EBITDA | NOK 5,5M | -20% |
| Net profit | NOK 4,2M | -20% |
| Total assets | NOK 18,4M | +31% |
| Equity | NOK 9,4M | +15% |
| Employees | 23 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 417 | 3 639 | 6 400 | 8 476 | 9 489 | 11 979 | 16 482 | 19 005 | 19 592 | 17 034 | 18 508 | 25 725 | 27 726 |
| Staff expenses | −8 | −1 247 | −2 670 | −3 964 | −4 007 | −5 382 | −6 179 | −7 221 | −7 776 | −7 564 | −9 073 | −11 052 | −13 145 |
| EBITDA | −254 | 39 | 155 | −243 | 13 | 473 | 2 629 | 3 250 | 3 831 | 2 237 | 2 166 | 6 871 | 5 468 |
| Depreciation & amort. | −8 | −24 | −30 | −52 | −36 | −30 | −1 | −36 | −46 | −47 | −53 | −83 | −57 |
| EBIT | −262 | 15 | 126 | −295 | −23 | 443 | 2 627 | 3 214 | 3 785 | 2 190 | 2 113 | 6 788 | 5 411 |
| Net financials | 0 | 25 | 74 | 111 | 142 | 144 | 181 | 249 | 328 | 402 | 4 | 31 | 47 |
| Profit before tax | −261 | 40 | 199 | −183 | 119 | 587 | 2 809 | 3 463 | 4 113 | 2 592 | 2 118 | 6 819 | 5 458 |
| Tax | −75 | 15 | 58 | −41 | 32 | 143 | 651 | 767 | 1 005 | 561 | 392 | 1 500 | 1 212 |
| Net profit | −186 | 25 | 142 | −142 | 88 | 444 | 2 158 | 2 696 | 3 108 | 2 031 | 1 726 | 5 319 | 4 245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 436 | 1 106 | 1 884 | 1 769 | 1 861 | 2 700 | 5 532 | 7 991 | 9 807 | 7 867 | 8 463 | 14 070 | 18 440 |
| Equity | 294 | 319 | 461 | 319 | 406 | 650 | 1 808 | 2 504 | 2 485 | 3 515 | 4 292 | 8 111 | 9 356 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 165 | 1 715 |
| Short-term debt | 142 | 787 | 1 423 | 1 450 | 1 455 | 2 050 | 3 724 | 5 487 | 7 323 | 4 351 | 4 171 | 4 794 | 7 368 |
| Total debt | 142 | 787 | 1 423 | 1 450 | 1 455 | 2 050 | 3 724 | 5 487 | 7 323 | 4 351 | 4 171 | 5 960 | 9 083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MB Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Maka Holding As | Company | 50.0% | 50.0% | 2024 |
Luma Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Marius Barlaug | Chief Executive Officer | 0 companies |
| Rune Sørmo | Chairman | 0 companies |