| Revenue | NOK 416,7M | -8% |
| EBITDA | NOK 5,4M | +39% |
| Net profit | NOK 2,6M | +17% |
| Total assets | NOK 187,2M | +17% |
| Equity | NOK 83,5M | +3% |
| Employees | 97 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 419 396 | 0 | 435 822 | 442 346 | 448 875 | 444 784 | 473 382 | 463 182 | 453 265 | 419 175 | 390 738 | 418 952 | 481 507 | 474 506 | 399 238 | 455 264 | 416 658 |
| Staff expenses | −0 | −61 113 | −0 | −64 062 | −63 721 | −70 626 | −74 320 | −79 924 | −77 159 | −76 348 | −73 195 | −73 059 | −75 243 | −79 024 | −70 345 | −66 303 | −74 201 | −80 473 |
| EBITDA | 0 | 19 123 | 0 | 15 762 | 18 036 | 16 482 | 17 752 | 15 391 | 15 158 | 15 636 | 12 230 | 9 845 | 16 747 | 36 018 | 21 451 | 19 173 | 3 905 | 5 444 |
| Depreciation & amort. | −0 | −152 | −0 | −118 | −114 | −125 | −124 | −165 | −102 | −82 | −79 | −3 960 | −8 339 | −11 061 | −5 748 | −3 715 | −2 626 | −2 668 |
| EBIT | 0 | 18 971 | 0 | 15 644 | 17 921 | 16 356 | 17 627 | 15 226 | 15 057 | 15 553 | 12 152 | 5 885 | 8 408 | 24 957 | 15 703 | 15 458 | 1 279 | 2 776 |
| Net financials | 0 | −312 | 0 | 3 546 | 3 989 | −397 | −736 | −77 | 783 | 541 | 1 127 | −319 | −1 327 | 3 998 | 3 508 | 2 773 | 2 171 | 913 |
| Profit before tax | 0 | 18 659 | 0 | 19 190 | 21 910 | 15 959 | 16 892 | 15 149 | 15 840 | 16 094 | 13 278 | 5 566 | 7 081 | 28 955 | 19 212 | 18 230 | 3 450 | 3 690 |
| Tax | −0 | 5 342 | −0 | 5 513 | 6 253 | 4 528 | 4 829 | 4 142 | 4 491 | 4 145 | 3 285 | 1 660 | 1 793 | 6 754 | 4 628 | 4 423 | 1 184 | 1 042 |
| Net profit | 0 | 13 317 | 0 | 13 677 | 15 657 | 11 432 | 12 062 | 11 007 | 11 349 | 11 949 | 9 993 | 3 905 | 5 288 | 22 201 | 14 583 | 13 807 | 2 266 | 2 647 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 123 448 | — | 116 588 | 132 593 | 142 987 | 159 435 | 173 981 | 186 081 | 227 674 | 227 685 | 213 264 | 154 987 | 210 252 | 207 635 | 198 032 | 160 374 | 187 161 |
| Equity | — | 27 133 | — | 43 581 | 59 238 | 70 670 | 70 417 | 69 382 | 65 848 | 66 092 | 66 633 | 70 539 | 62 609 | 83 271 | 96 383 | 77 850 | 80 868 | 83 515 |
| Long-term debt | 0 | 0 | 0 | 10 000 | −531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282 |
| Short-term debt | 0 | 94 061 | 0 | 61 796 | 67 824 | 71 983 | 88 890 | 104 568 | 120 232 | 161 582 | 161 052 | 142 725 | 92 378 | 126 980 | 111 252 | 120 182 | 79 506 | 103 364 |
| Total debt | 0 | 94 061 | 0 | 71 796 | 72 824 | 71 983 | 88 890 | 104 568 | 120 232 | 161 582 | 161 052 | 142 725 | 92 378 | 126 980 | 111 252 | 120 182 | 79 506 | 103 646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RL Deputy Member | Deputy Member | 2022 | — | — |
SØ Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
RL Deputy Member | Deputy Member | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scandinavian Cosmetics Group Ab | Company | 100.0% | 100.0% | 2024 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Regina Linnea Hultin | Deputy Member | 0 companies |
| Stig-Gunnar Ødegaard | Chief Executive Officer | 0 companies |
| Regina Linnea Tooth | Deputy Member | 0 companies |
| Ragne Joakim Johnsson | Chairman | 0 companies |
| Lars Johan Ahlgren | Board of Directors | 0 companies |
| Annica Åsa Victoria Sätervi Zieger | Board of Directors | 0 companies |