| Revenue | NOK 1,8M | +11% |
| EBITDA | NOK 488K | -20% |
| Net profit | NOK 368K | -26% |
| Total assets | NOK 2M | +33% |
| Equity | NOK 422K | +23% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2 617 | 2 857 | 2 410 | 2 967 | 3 050 | 2 538 | 1 871 | 1 517 | 1 409 | 1 694 | 1 630 | 1 810 |
| Staff expenses | −767 | −653 | −1 133 | −1 200 | −1 251 | −2 112 | −1 382 | −1 118 | −776 | −827 | −699 | −1 003 |
| EBITDA | 1 695 | 1 977 | 787 | 1 409 | 1 366 | −29 | −1 055 | 351 | 463 | 611 | 614 | 488 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −26 | −0 | −0 | −0 | −0 | −0 | −0 | −29 |
| EBIT | 1 695 | 1 977 | 787 | 1 409 | 1 339 | −29 | −1 055 | 351 | 463 | 611 | 614 | 459 |
| Net financials | −47 | −114 | −143 | −55 | −162 | −165 | −137 | −74 | −3 | 2 | −6 | −10 |
| Profit before tax | 1 647 | 1 863 | 644 | 1 354 | 1 177 | −193 | −1 192 | 278 | 460 | 613 | 607 | 449 |
| Tax | 459 | 504 | 174 | 338 | 283 | −42 | 65 | −60 | 62 | 103 | 108 | 81 |
| Net profit | 1 188 | 1 359 | 470 | 1 015 | 894 | −151 | −1 258 | 337 | 399 | 510 | 499 | 368 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 116 | 6 139 | 4 973 | 3 612 | 4 693 | 3 592 | 143 | 498 | 463 | 1 105 | 1 471 | 1 953 |
| Equity | 1 211 | 189 | 59 | 74 | 68 | −83 | −1 230 | −681 | −282 | 228 | 343 | 422 |
| Long-term debt | 2 030 | 2 580 | 2 463 | 2 033 | 2 534 | 2 647 | 0 | 273 | 0 | 0 | 0 | 600 |
| Short-term debt | 875 | 3 369 | 2 451 | 1 505 | 2 092 | 1 028 | 1 373 | 905 | 745 | 877 | 1 128 | 931 |
| Total debt | 2 905 | 5 949 | 4 914 | 3 538 | 4 626 | 3 675 | 1 373 | 1 179 | 745 | 877 | 1 128 | 1 531 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ML Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lærdal Group As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Lærdal | Chief Executive Officer | 0 companies |
| Steinar Bjerkås | Board of Directors | 0 companies |