| Revenue | NOK 8,7M | -5% |
| EBITDA | NOK 342K | -58% |
| Net profit | NOK 350K | -50% |
| Total assets | NOK 4,2M | -2% |
| Equity | NOK 2,7M | +15% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 900 | 7 764 | 8 236 | 9 148 | 0 | 0 | 10 460 | 9 488 | 8 117 | 8 405 | 9 601 | 7 748 | 8 106 | 7 769 | 8 245 | 9 189 | 8 746 |
| Staff expenses | −4 942 | −4 942 | −5 390 | −5 595 | −0 | −0 | −6 679 | −6 348 | −5 633 | −5 727 | −5 349 | −5 227 | −5 406 | −5 096 | −5 110 | −5 920 | −5 825 |
| EBITDA | 1 048 | 618 | 549 | 690 | 0 | 0 | 528 | 725 | 244 | 65 | 730 | −479 | −17 | 200 | 546 | 819 | 342 |
| Depreciation & amort. | −1 112 | −829 | −637 | −688 | −0 | −0 | −311 | −210 | −141 | −80 | −68 | −42 | −2 | −9 | −9 | −7 | −0 |
| EBIT | −63 | −210 | −88 | 2 | 0 | 0 | 217 | 515 | 103 | −14 | 662 | −520 | −19 | 191 | 536 | 812 | 342 |
| Net financials | −35 | −21 | −3 | −3 | 0 | 0 | 4 | 5 | 0 | −1 | −1 | 21 | −2 | 0 | 34 | 86 | 86 |
| Profit before tax | −98 | −231 | −90 | −2 | 0 | 0 | 221 | 521 | 104 | −15 | 661 | −499 | −22 | 191 | 570 | 898 | 427 |
| Tax | −26 | −63 | −25 | −0 | −0 | −0 | 60 | 172 | 30 | 1 | 154 | −110 | −5 | 42 | 126 | 198 | 78 |
| Net profit | −72 | −168 | −66 | −2 | 0 | 0 | 161 | 348 | 74 | −16 | 506 | −390 | −17 | 149 | 444 | 699 | 350 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 393 | 2 758 | 2 741 | 3 165 | — | — | 3 353 | 4 026 | 3 847 | 4 052 | 4 688 | 4 034 | 3 902 | 4 157 | 3 577 | 4 321 | 4 248 |
| Equity | 1 184 | 1 016 | 950 | 949 | — | — | 1 962 | 2 310 | 2 384 | 2 368 | 2 874 | 2 485 | 2 468 | 1 617 | 2 061 | 2 320 | 2 670 |
| Long-term debt | 531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 678 | 1 742 | 1 791 | 2 216 | 0 | 0 | 1 391 | 1 716 | 1 463 | 1 684 | 1 814 | 1 549 | 1 434 | 2 540 | 1 516 | 2 001 | 1 578 |
| Total debt | 2 209 | 1 742 | 1 791 | 2 216 | 0 | 0 | 1 391 | 1 716 | 1 463 | 1 684 | 1 814 | 1 549 | 1 434 | 2 540 | 1 516 | 2 001 | 1 578 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Deputy Member | Deputy Member | 2019 | — | — |
LA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Siwco As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Merethe Kindervåg | Deputy Member | 0 companies |
| Lene Aareskjold Hølland | Chief Executive Officer | 0 companies |
| Gaute Wigbjørn Kindervåg | Chairman | 0 companies |