| Revenue | NOK 5,6M | -23% |
| EBITDA | NOK -182K | -123% |
| Net profit | NOK -281K | -145% |
| Total assets | NOK 949K | -5% |
| Equity | NOK -971K | -41% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 1 299 | 2 558 | 2 480 | 4 433 | 4 410 | 3 907 | 4 989 | 5 614 | 6 242 | 5 841 | 7 268 | 5 603 |
| Staff expenses | −0 | −335 | −890 | −710 | −1 477 | −1 643 | −1 357 | −1 380 | −1 609 | −2 155 | −2 411 | −2 536 | −2 340 |
| EBITDA | 0 | −345 | −80 | 27 | 283 | 326 | 151 | 550 | 676 | −362 | −380 | 796 | −182 |
| Depreciation & amort. | −0 | −53 | −121 | −121 | −118 | −54 | −85 | −62 | −236 | −479 | −454 | −157 | −76 |
| EBIT | 0 | −397 | −201 | −94 | 165 | 272 | 66 | 488 | 440 | −841 | −834 | 639 | −259 |
| Net financials | 0 | −23 | −38 | −38 | −19 | −20 | −23 | −11 | −30 | −30 | −79 | −11 | −23 |
| Profit before tax | 0 | −420 | −239 | −133 | 145 | 252 | 42 | 477 | 409 | −871 | −913 | 628 | −281 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | 39 | 81 | −22 | −0 | −0 | −0 |
| Net profit | 0 | −420 | −239 | −133 | 145 | 252 | 42 | 437 | 328 | −849 | −913 | 628 | −281 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 30 | 757 | 678 | 557 | 795 | 743 | 593 | 1 255 | 2 748 | 1 966 | 916 | 1 001 | 949 |
| Equity | 30 | −390 | −628 | −761 | −616 | −364 | −321 | 116 | 444 | −405 | −1 318 | −690 | −971 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 171 | 146 |
| Short-term debt | 0 | 1 147 | 1 306 | 1 318 | 1 411 | 1 107 | 915 | 1 139 | 2 282 | 2 371 | 2 234 | 1 520 | 1 773 |
| Total debt | 0 | 1 147 | 1 306 | 1 318 | 1 411 | 1 107 | 915 | 1 139 | 2 304 | 2 371 | 2 234 | 1 691 | 1 919 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lomhaugen As | Company | 34.0% | 34.0% | 2024 |
Morlis As | Company | 33.0% | 33.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Furuset | Chief Executive Officer | 0 companies |
| Finn-Arne Meringdal | Chairman | 0 companies |
| Tommy Leinonen | Board of Directors | 0 companies |
| Asbjørg Lucie Sunnarvik Leinonen | Board of Directors | 0 companies |