| Revenue | NOK 12,9M | +1% |
| EBITDA | NOK 12,1M | +0% |
| Net profit | NOK 4,1M | -4% |
| Total assets | NOK 47,9M | -5% |
| Equity | NOK 152K | -3% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 737 | 11 925 | 12 239 | 12 780 | 12 000 | 12 136 | 12 297 | 12 137 | 12 612 | 12 828 | 12 941 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 10 606 | 10 561 | 10 309 | 10 754 | 11 479 | 11 205 | 11 700 | 11 489 | 11 855 | 12 064 | 12 120 |
| Depreciation & amort. | −6 731 | −6 352 | −6 312 | −6 599 | −4 891 | −4 337 | −4 240 | −4 197 | −4 255 | −4 176 | −4 254 |
| EBIT | 3 876 | 4 209 | 3 997 | 4 155 | 6 588 | 6 868 | 7 460 | 7 292 | 7 600 | 7 888 | 7 866 |
| Net financials | −2 672 | −2 012 | −1 798 | −1 720 | −1 283 | −1 586 | −1 220 | −866 | −1 451 | −2 413 | −2 619 |
| Profit before tax | 1 204 | 2 197 | 2 199 | 2 435 | 5 304 | 5 283 | 6 239 | 6 425 | 6 150 | 5 476 | 5 246 |
| Tax | 325 | 658 | 599 | 657 | 1 301 | 1 162 | 1 373 | 1 414 | 1 353 | 1 205 | 1 156 |
| Net profit | 879 | 1 539 | 1 599 | 1 778 | 4 004 | 4 120 | 4 867 | 5 012 | 4 797 | 4 271 | 4 091 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 79 101 | 73 125 | 68 122 | 68 408 | 66 562 | 59 226 | 55 118 | 54 837 | 54 078 | 50 490 | 47 872 |
| Equity | 7 581 | 6 333 | 4 968 | 3 157 | 2 476 | 2 113 | 1 617 | 954 | 140 | 156 | 152 |
| Long-term debt | 67 333 | 58 917 | 50 500 | 46 000 | 46 000 | 46 000 | 46 000 | 46 000 | 43 700 | 41 400 | 39 100 |
| Short-term debt | 4 186 | 7 876 | 12 654 | 19 251 | 18 086 | 11 113 | 7 501 | 7 883 | 10 238 | 8 934 | 8 620 |
| Total debt | 71 520 | 66 793 | 63 154 | 65 251 | 64 086 | 57 113 | 53 501 | 53 883 | 53 938 | 50 334 | 47 720 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
LØ Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Bramora As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse-Ørjan Mangfeldt | Chief Executive Officer | 0 companies |
| Lasse Ørjan Tønnessen | Chief Executive Officer | 0 companies |
| Mari Fougli | Board of Directors | 0 companies |
| Geir Stormorken | Chairman | 0 companies |