| Revenue | NOK 97M | -36% |
| EBITDA | NOK -931K | -116% |
| Net profit | NOK -3,8M | -298% |
| Total assets | NOK 53,1M | -7% |
| Equity | NOK 4,7M | -20% |
| Employees | 68 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 255 | 1 172 | 1 723 | 1 078 | 1 376 | 875 | 47 | 270 | 11 744 | 45 204 | 91 359 | 151 231 | 97 016 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 816 | −20 359 | −35 296 | −53 687 | −45 358 |
| EBITDA | 88 | 195 | 631 | 339 | 267 | 637 | 26 | 257 | 1 418 | 3 023 | 3 796 | 5 772 | −931 |
| Depreciation & amort. | −0 | −0 | −28 | −39 | −30 | −77 | −14 | −10 | −540 | −1 025 | −1 161 | −1 607 | −1 492 |
| EBIT | 88 | 195 | 603 | 300 | 237 | 560 | 13 | 247 | 878 | 1 998 | 2 634 | 4 165 | −2 423 |
| Net financials | −79 | −162 | −139 | −131 | −141 | −94 | 150 | 0 | −7 | −305 | −605 | −1 647 | −1 685 |
| Profit before tax | 9 | 33 | 463 | 169 | 96 | 466 | 162 | 247 | 871 | 1 693 | 2 029 | 2 518 | −4 107 |
| Tax | 3 | 9 | 126 | 47 | 24 | 107 | −1 | 54 | 192 | 372 | 479 | 606 | −320 |
| Net profit | 7 | 24 | 338 | 123 | 72 | 359 | 163 | 192 | 679 | 1 321 | 1 549 | 1 912 | −3 787 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 897 | 3 028 | 2 730 | 2 797 | 3 170 | 570 | 297 | 2 813 | 9 263 | 15 121 | 39 428 | 56 817 | 53 099 |
| Equity | 96 | 120 | 458 | 637 | 709 | 104 | 222 | 412 | 1 139 | 2 460 | 4 010 | 5 921 | 4 744 |
| Long-term debt | 2 779 | 2 624 | 2 049 | 1 926 | 1 807 | 90 | 76 | 59 | 140 | 1 574 | 2 529 | 8 659 | 3 162 |
| Short-term debt | 22 | 283 | 223 | 234 | 654 | 376 | 0 | 2 343 | 7 984 | 11 086 | 32 890 | 42 236 | 45 193 |
| Total debt | 2 801 | 2 908 | 2 272 | 2 159 | 2 461 | 465 | 76 | 2 401 | 8 124 | 12 661 | 35 419 | 50 896 | 48 355 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HA Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Okin Holding As | Company | 49.0% | 49.0% | 2024 |
Ulbe Holding As | Company | 19.0% | 19.0% | 2024 |
Mna- Holding As | Company | 16.0% | 16.0% | 2024 |
4m Holding As | Company | 16.0% | 16.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Bernadetta Marta Fenczak | Chief Executive Officer | 0 companies |
| Kristian Nicolaisen | Chief Executive Officer | 0 companies |
| Henning Aaby Olsen | Chief Executive Officer | 0 companies |
| Marek Fenczak | Board of Directors | 0 companies |
| Morten Spildrejorde | Board of Directors | 0 companies |
| Bente Irene Høydal | Board of Directors | 0 companies |
| Bernadetta Fenczak | Board of Directors | 0 companies |
| Bernadetta Florin | Board of Directors | 0 companies |
| Mathias Nicolaisen-Andersson | Board of Directors | 0 companies |