| Revenue | NOK 13,2M | +22% |
| EBITDA | NOK 2,8M | +50% |
| Net profit | NOK 2,2M | +44% |
| Total assets | NOK 6,7M | +15% |
| Equity | NOK 1,5M | -16% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 775 | 5 235 | 5 011 | 6 005 | 7 713 | 8 509 | 8 116 | 9 686 | 13 385 | 13 618 | 13 287 | 10 806 | 13 237 |
| Staff expenses | −2 628 | −3 525 | −3 208 | −3 903 | −4 807 | −5 051 | −5 262 | −5 617 | −5 970 | −6 619 | −6 243 | −6 166 | −6 187 |
| EBITDA | 508 | 729 | 1 064 | 1 399 | 1 951 | 2 325 | 1 631 | 2 711 | 4 530 | 4 300 | 3 737 | 1 852 | 2 775 |
| Depreciation & amort. | −99 | −251 | −258 | −183 | −71 | −57 | −99 | −85 | −85 | −69 | −81 | −40 | −28 |
| EBIT | 409 | 477 | 807 | 1 216 | 1 880 | 2 268 | 1 532 | 2 626 | 4 445 | 4 231 | 3 656 | 1 812 | 2 748 |
| Net financials | 0 | 1 | 3 | 7 | 3 | 1 | −0 | 6 | 1 | −0 | 6 | 26 | 41 |
| Profit before tax | 409 | 478 | 810 | 1 223 | 1 883 | 2 270 | 1 531 | 2 633 | 4 446 | 4 231 | 3 662 | 1 838 | 2 788 |
| Tax | 120 | 156 | 219 | 348 | 485 | 514 | 362 | 584 | 983 | 933 | 860 | 341 | 638 |
| Net profit | 289 | 322 | 591 | 875 | 1 398 | 1 755 | 1 169 | 2 048 | 3 463 | 3 298 | 2 803 | 1 497 | 2 150 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 116 | 2 285 | 2 724 | 3 768 | 4 577 | 5 658 | 5 009 | 6 180 | 8 268 | 8 722 | 7 242 | 5 778 | 6 664 |
| Equity | 691 | 975 | 1 095 | 1 170 | 1 368 | 2 059 | 1 729 | 1 777 | 2 425 | 3 706 | 1 858 | 1 831 | 1 531 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 424 | 1 311 | 1 630 | 2 598 | 3 209 | 3 599 | 3 280 | 4 403 | 5 843 | 5 016 | 5 383 | 3 947 | 5 133 |
| Total debt | 2 424 | 1 311 | 1 630 | 2 598 | 3 209 | 3 599 | 3 280 | 4 403 | 5 843 | 5 016 | 5 383 | 3 947 | 5 133 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Consisu As | Company | 11.9% | 11.9% | 2023 |
| Individual | 9.9% | 9.9% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Skilbrei | Chief Executive Officer | 0 companies |
| Olav Eide | Board of Directors | 0 companies |
| Harald Rosendahl | Board of Directors | 0 companies |