| Revenue | NOK 12,2M | +16% |
| EBITDA | NOK 3,1M | +26% |
| Net profit | NOK 2,4M | -48% |
| Total assets | NOK 5,3M | -33% |
| Equity | NOK 2,7M | +95% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 591 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 475 | 12 201 |
| Staff expenses | −263 | −0 | −0 | −0 | 105 | −0 | −0 | −0 | −0 | −0 | −0 | −5 690 | −7 337 |
| EBITDA | 266 | −57 | −46 | −56 | 55 | −41 | −38 | −88 | −190 | −128 | −139 | 2 446 | 3 071 |
| Depreciation & amort. | −5 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −25 | −64 |
| EBIT | 261 | −57 | −46 | −56 | 55 | −41 | −38 | −88 | −190 | −128 | −139 | 2 421 | 3 007 |
| Net financials | 0 | −1 | 708 | 120 | 828 | 0 | 690 | 2 047 | 12 872 | 0 | 1 000 | 2 473 | 12 |
| Profit before tax | 261 | −58 | 662 | 64 | 883 | −41 | 652 | 1 959 | 12 682 | −128 | 861 | 4 894 | 3 019 |
| Tax | 70 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 336 | 668 |
| Net profit | 191 | −58 | 662 | 64 | 883 | −41 | 652 | 1 959 | 12 682 | −128 | 861 | 4 558 | 2 351 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 544 | 187 | 943 | 434 | 1 057 | 1 017 | 1 096 | 2 549 | 1 515 | 1 627 | 2 509 | 8 003 | 5 330 |
| Equity | 209 | 151 | 63 | 127 | 282 | 241 | 392 | 2 351 | 570 | 443 | 1 303 | 1 364 | 2 665 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 3 |
| Short-term debt | 335 | 35 | 880 | 307 | 776 | 776 | 703 | 197 | 944 | 1 185 | 1 205 | 6 633 | 2 662 |
| Total debt | 335 | 35 | 880 | 307 | 776 | 776 | 703 | 197 | 944 | 1 185 | 1 205 | 6 639 | 2 665 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Runway As | Company | 34.0% | 34.0% | 2024 |
Gyd Invest As | Company | 32.7% | 32.7% | 2024 |
Cijo Invest As | Company | 16.6% | 16.6% | 2024 |
Nar Invest As | Company | 16.6% | 16.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morgan Grindheim | Chief Executive Officer | 0 companies |
| Yngve Dyrøy | Chairman | 0 companies |
| Njål Are Rosingaunet | Board of Directors | 0 companies |
| Carl Ingvar Joachim Lilleøen | Board of Directors | 0 companies |