| Revenue | NOK 4,4M | -6% |
| EBITDA | NOK 238K | -37% |
| Net profit | NOK 170K | -31% |
| Total assets | NOK 3,2M | -3% |
| Equity | NOK 1,3M | +7% |
| Employees | 5 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 4 334 | 3 979 | 4 035 | 4 227 | 4 451 | 4 703 | 4 432 |
| Staff expenses | −0 | −1 897 | −1 968 | −2 129 | −2 178 | −2 192 | −2 327 | −2 211 |
| EBITDA | 0 | 497 | 324 | 263 | 370 | 386 | 377 | 238 |
| Depreciation & amort. | −0 | −27 | −44 | −77 | −44 | −56 | −56 | −56 |
| EBIT | 0 | 471 | 279 | 186 | 326 | 329 | 321 | 182 |
| Net financials | 0 | −24 | −21 | −19 | −23 | −13 | 4 | 47 |
| Profit before tax | 0 | 447 | 258 | 167 | 303 | 317 | 324 | 229 |
| Tax | −0 | 98 | 57 | 41 | 72 | 78 | 80 | 59 |
| Net profit | 0 | 349 | 201 | 126 | 231 | 238 | 244 | 170 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 150 | 2 432 | 2 677 | 2 940 | 3 210 | 3 293 | 3 317 | 3 222 |
| Equity | 144 | 493 | 694 | 801 | 1 010 | 1 129 | 1 251 | 1 336 |
| Long-term debt | 0 | 580 | 550 | 520 | 490 | 210 | 180 | 150 |
| Short-term debt | 6 | 1 359 | 1 433 | 1 619 | 1 711 | 1 954 | 1 886 | 1 736 |
| Total debt | 6 | 1 939 | 1 983 | 2 139 | 2 201 | 2 164 | 2 066 | 1 886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
FB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 20.0% | 20.0% | 2022 | |
| Individual | 16.7% | 16.7% | 2022 | |
| Individual | 16.7% | 16.7% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 10.0% | 10.0% | 2022 | |
| Individual | 6.7% | 6.7% | 2022 | |
| Individual | 6.7% | 6.7% | 2022 | |
| Individual | 6.7% | 6.7% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 | |
| Individual | 3.3% | 3.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Andreas Bysheim Myklebust | Chief Executive Officer | 0 companies |
| Fredrik Bakke | Chief Executive Officer | 0 companies |
| Ester Sørdal Klungre | Board of Directors | 0 companies |