| Revenue | NOK 29,1M | -16% |
| EBITDA | NOK -620K | -126% |
| Net profit | NOK -670K | -140% |
| Total assets | NOK 7,4M | -44% |
| Equity | NOK 2,6M | -20% |
| Employees | 25 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 465 | 5 420 | 10 232 | 13 736 | 16 069 | 22 112 | 23 083 | 27 128 | 31 526 | 34 650 | 29 075 |
| Staff expenses | −633 | −2 600 | −4 896 | −6 777 | −8 919 | −12 438 | −13 180 | −16 688 | −19 410 | −24 502 | −21 614 |
| EBITDA | 570 | 1 396 | 1 521 | 1 597 | 3 565 | 2 902 | 2 822 | 1 532 | 3 109 | 2 350 | −620 |
| Depreciation & amort. | −0 | −4 | −20 | −51 | −104 | −174 | −194 | −186 | −183 | −185 | −196 |
| EBIT | 570 | 1 392 | 1 501 | 1 545 | 3 461 | 2 729 | 2 628 | 1 347 | 2 926 | 2 166 | −816 |
| Net financials | −0 | −4 | −14 | 2 | 10 | −7 | 1 | −4 | −7 | −12 | −36 |
| Profit before tax | 569 | 1 388 | 1 486 | 1 548 | 3 470 | 2 721 | 2 628 | 1 343 | 2 919 | 2 154 | −852 |
| Tax | 154 | 381 | 381 | 382 | 813 | 609 | 594 | 302 | 650 | 474 | −182 |
| Net profit | 416 | 1 007 | 1 105 | 1 165 | 2 658 | 2 113 | 2 034 | 1 041 | 2 268 | 1 679 | −670 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 192 | 2 637 | 3 985 | 3 996 | 9 482 | 11 685 | 10 839 | 9 953 | 11 601 | 13 235 | 7 437 |
| Equity | 446 | 598 | 1 252 | 454 | 144 | 2 257 | 1 971 | 1 918 | 1 595 | 3 274 | 2 604 |
| Long-term debt | 0 | 2 | 6 | 6 | 1 594 | 1 695 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 747 | 2 037 | 2 727 | 3 536 | 7 743 | 7 733 | 8 868 | 8 035 | 10 006 | 9 960 | 4 832 |
| Total debt | 747 | 2 039 | 2 733 | 3 543 | 9 338 | 9 428 | 8 868 | 8 035 | 10 006 | 9 960 | 4 832 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Venture Factory As | Company | 92.0% | 92.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 3.0% | 3.0% | 2024 | |
| Individual | 3.0% | 3.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Linn Isaksen | Chief Executive Officer | 0 companies |
| Snorre Bjarkås Bryne | Board of Directors | 0 companies |
| Joakim Thorkildsen | Board of Directors | 0 companies |
| Even Mælum Aas-Eng | Chairman | 0 companies |
| Lars Eirik Eide | Board of Directors | 0 companies |