| Revenue | NOK 11,3M | +10% |
| EBITDA | NOK 704K | +101% |
| Net profit | NOK 568K | +119% |
| Total assets | NOK 5,6M | +6% |
| Equity | NOK 2,6M | +24% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 878 | 6 057 | 6 952 | 6 539 | 6 559 | 6 885 | 7 396 | 8 276 | 9 780 | 9 574 | 10 322 | 11 326 |
| Staff expenses | −3 321 | −3 531 | −3 934 | −3 780 | −4 014 | −4 450 | −4 508 | −4 115 | −5 347 | −5 759 | −5 869 | −6 133 |
| EBITDA | −19 | −54 | 423 | 141 | 5 | −381 | −72 | 850 | 853 | −503 | 351 | 704 |
| Depreciation & amort. | −53 | −51 | −45 | −48 | −40 | −40 | −56 | −96 | −100 | −138 | −149 | −90 |
| EBIT | −72 | −105 | 377 | 93 | −35 | −421 | −129 | 754 | 752 | −641 | 202 | 614 |
| Net financials | 30 | 31 | 47 | 31 | 6 | 5 | 4 | −2 | 3 | 212 | 58 | 91 |
| Profit before tax | −42 | −74 | 424 | 124 | −30 | −416 | −125 | 753 | 756 | −429 | 259 | 705 |
| Tax | −9 | −16 | 121 | 36 | −1 | −87 | −24 | 168 | 169 | −5 | −0 | 138 |
| Net profit | −33 | −58 | 303 | 88 | −29 | −330 | −100 | 585 | 587 | −425 | 259 | 568 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 536 | 2 636 | 3 179 | 3 222 | 3 777 | 3 677 | 3 606 | 4 571 | 6 879 | 5 184 | 5 308 | 5 634 |
| Equity | 1 215 | 1 157 | 1 460 | 1 548 | 1 520 | 1 190 | 1 090 | 1 674 | 2 261 | 1 837 | 2 096 | 2 603 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 0 |
| Short-term debt | 1 321 | 1 479 | 1 719 | 1 673 | 1 722 | 2 031 | 2 142 | 2 607 | 4 413 | 3 236 | 3 196 | 3 030 |
| Total debt | 1 321 | 1 479 | 1 719 | 1 673 | 2 257 | 2 487 | 2 517 | 2 897 | 4 618 | 3 347 | 3 213 | 3 030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
HM Deputy Member | Deputy Member | 2022 | — | — |
HK Deputy Member | Deputy Member | 2022 | — | — |
AH Deputy Member | Deputy Member | 2025 | — | — |
HS Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lepperød Invest As | Company | 27.7% | 27.7% | 2023 |
Midt-Telemark Kommune | Company | 12.2% | 12.2% | 2023 |
Sparebanken Din Telemark | Company | 9.7% | 9.7% | 2023 |
Skarphedin Il | Company | 2.7% | 2.7% | 2023 |
| Individual | 2.4% | 2.4% | 2023 | |
Bø Frilynde Ungdomslag | Company | 2.2% | 2.2% | 2023 |
| Individual | 1.7% | 1.7% | 2023 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 1.5% | 1.5% | 2023 | |
| Individual | 1.5% | 1.5% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2022 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 | |
| Individual | 1.2% | 1.2% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Linn Malén Vefald | Chief Executive Officer | 0 companies |
| Hans Martin Rugstad | Deputy Member | 0 companies |
| Heidi Kjellsen Bærland | Deputy Member | 0 companies |
| Aud Holde Aarnes | Deputy Member | 0 companies |
| Heidi Synnøve Sveinsen Berge | Deputy Member | 0 companies |
| Ane Berge | Board of Directors | 0 companies |
| Heidi Christoffersen | Board of Directors | 0 companies |
| Johanna Maria Bakker | Board of Directors | 0 companies |
| Per Simon Slettebø | Board of Directors | 0 companies |
| Eivind Eckbo | Chairman | 0 companies |
| Olav Kasland | Board of Directors | 0 companies |
| Marte Midttun Lie | Board of Directors | 0 companies |
| Karl Gunnar Sanda | Chairman | 0 companies |
| Anette Myhre Momrak | Board of Directors | 0 companies |
| Kjersti Versto Roheim | Board of Directors | 0 companies |
| Rune Kyvik | Board of Directors | 0 companies |