| Revenue | NOK 21,6M | +0% |
| EBITDA | NOK 2,7M | +16% |
| Net profit | NOK 1,1M | +49% |
| Total assets | NOK 12,7M | +6% |
| Equity | NOK 3M | +93% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 387 | 8 431 | 8 367 | 12 782 | 12 810 | 13 414 | 13 065 | 16 828 | 22 494 | 21 495 | 21 584 |
| Staff expenses | −2 656 | −2 789 | −2 949 | −3 893 | −4 452 | −4 974 | −4 284 | −5 853 | −6 721 | −7 456 | −7 890 |
| EBITDA | 911 | 169 | −336 | 1 948 | 1 958 | 602 | 2 302 | 2 804 | 3 177 | 2 324 | 2 693 |
| Depreciation & amort. | −520 | −586 | −600 | −513 | −744 | −773 | −826 | −959 | −1 084 | −1 141 | −1 141 |
| EBIT | 391 | −418 | −937 | 1 435 | 1 214 | −171 | 1 477 | 1 844 | 2 092 | 1 182 | 1 552 |
| Net financials | −170 | −169 | −151 | −236 | −256 | −387 | −313 | −326 | −245 | −257 | −175 |
| Profit before tax | 221 | −587 | −1 087 | 1 199 | 958 | −558 | 1 164 | 1 519 | 1 848 | 926 | 1 377 |
| Tax | 60 | −14 | −389 | 292 | 218 | −123 | 257 | 334 | 407 | 204 | 303 |
| Net profit | 161 | −573 | −698 | 907 | 740 | −435 | 907 | 1 185 | 1 441 | 722 | 1 074 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 354 | 4 856 | 5 343 | 8 817 | 9 511 | 10 261 | 11 787 | 11 049 | 11 423 | 12 040 | 12 725 |
| Equity | 561 | −12 | −710 | 947 | 1 686 | 1 751 | 2 161 | 1 977 | 1 666 | 1 557 | 3 011 |
| Long-term debt | 3 120 | 2 675 | 2 243 | 4 572 | 3 730 | 4 316 | 5 716 | 4 853 | 5 172 | 6 549 | 3 281 |
| Short-term debt | 1 673 | 2 194 | 3 810 | 3 298 | 4 095 | 4 194 | 3 909 | 4 219 | 4 585 | 3 934 | 6 433 |
| Total debt | 4 794 | 4 869 | 6 053 | 7 870 | 7 825 | 8 510 | 9 625 | 9 072 | 9 757 | 10 483 | 9 714 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
BH Deputy Member | Deputy Member | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Johnsen Holding As | Company | 98.3% | 98.3% | 2024 |
| Individual | 1.7% | 1.7% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Marvin Johnsen | Chief Executive Officer | 0 companies |
| Bjørn Harald Berg | Deputy Member | 0 companies |