| Revenue | NOK 11,7M | +15% |
| EBITDA | NOK 586K | -3% |
| Net profit | NOK 85K | -6% |
| Total assets | NOK 4,2M | -9% |
| Equity | NOK 594K | +17% |
| Employees | 18 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 3 850 | 5 774 | 5 838 | 7 779 | 10 162 | 11 691 |
| Staff expenses | −1 466 | −2 927 | −2 521 | −2 935 | −4 070 | −5 046 |
| EBITDA | −731 | −414 | 69 | 772 | 606 | 586 |
| Depreciation & amort. | −144 | −295 | −298 | −298 | −294 | −317 |
| EBIT | −875 | −709 | −229 | 474 | 312 | 268 |
| Net financials | −106 | −143 | −137 | −169 | −194 | −158 |
| Profit before tax | −981 | −853 | −366 | 305 | 117 | 110 |
| Tax | −216 | −187 | −78 | 68 | 26 | 25 |
| Net profit | −765 | −665 | −288 | 237 | 91 | 85 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 4 877 | 5 077 | 4 395 | 4 815 | 4 593 | 4 161 |
| Equity | −665 | 469 | 181 | 418 | 508 | 594 |
| Long-term debt | 3 513 | 3 104 | 3 073 | 3 065 | 2 767 | 2 045 |
| Short-term debt | 2 029 | 1 504 | 1 141 | 1 333 | 1 318 | 1 522 |
| Total debt | 5 542 | 4 608 | 4 214 | 4 398 | 4 085 | 3 567 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
DA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
Dama Di As | Company | 44.7% | 44.7% | 2022 |
Wågan Invest As | Company | 4.2% | 4.2% | 2022 |
| Individual | 1.1% | 1.1% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Mee Lindahl | Chief Executive Officer | 0 companies |
| Daniel Andreas Lind | Chief Executive Officer | 0 companies |
| Sigurd Erlend Sivertsen | Board of Directors | 0 companies |
| Remi André Wågan | Chairman | 0 companies |
| Jørgen Nordeng | Board of Directors | 0 companies |
| Bent Artur Mee Lindahl | Board of Directors | 0 companies |
| Beate Tverbak | Board of Directors | 0 companies |
| Kine Helene Willumsen | Board of Directors | 0 companies |