| Revenue | NOK 75K | -86% |
| EBITDA | NOK -220K | -173% |
| Net profit | NOK -426K | -878% |
| Total assets | NOK 5,3M | -12% |
| Equity | NOK 1,4M | -23% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 914 | 646 | 412 | 866 | 482 | 392 | 770 | 815 | 768 | 3 112 | 4 027 | 4 322 | 4 293 | 1 200 | 1 757 | 550 | 75 |
| Staff expenses | 11 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −48 | −138 | −99 | −29 | −12 | −0 | −0 | −0 |
| EBITDA | 439 | 363 | −38 | 297 | 251 | 124 | 270 | 297 | 111 | 1 570 | 2 254 | 1 792 | 2 581 | 881 | 1 109 | 300 | −220 |
| Depreciation & amort. | −5 | −125 | −125 | −125 | −77 | −77 | −256 | −236 | −195 | −843 | −1 139 | −1 180 | −1 114 | −32 | −35 | −0 | −0 |
| EBIT | 435 | 238 | −163 | 172 | 174 | 47 | 14 | 62 | −84 | 726 | 1 114 | 612 | 1 467 | 849 | 1 074 | 300 | −220 |
| Net financials | −406 | −263 | −256 | −232 | −210 | −188 | −432 | −305 | −443 | −952 | −1 149 | −1 317 | −1 224 | −59 | −131 | −230 | −327 |
| Profit before tax | 28 | −25 | −419 | −60 | −36 | −141 | −418 | −243 | −527 | −226 | −35 | −705 | 243 | 790 | 942 | 70 | −546 |
| Tax | 15 | −7 | −118 | −18 | −10 | −24 | −60 | 5 | −500 | 111 | 152 | −71 | 137 | 182 | 207 | 15 | −120 |
| Net profit | 14 | −18 | −301 | −42 | −26 | −118 | −358 | −248 | −27 | −337 | −187 | −634 | 106 | 607 | 735 | 55 | −426 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 230 | 4 097 | 4 035 | 3 593 | 3 444 | 4 110 | 6 885 | 6 713 | 28 981 | 28 317 | 35 136 | 36 540 | 35 324 | 36 877 | 6 099 | 5 962 | 5 258 |
| Equity | 403 | 385 | 84 | 42 | 16 | 498 | −1 016 | −1 263 | 2 684 | 2 347 | 2 155 | 1 521 | 1 627 | 1 034 | 1 769 | 1 824 | 1 398 |
| Long-term debt | 2 901 | 2 819 | 3 050 | 2 563 | 2 446 | 2 734 | 6 726 | 7 399 | 26 237 | 25 590 | 31 369 | 33 537 | 29 037 | 34 048 | 4 198 | 4 007 | 3 703 |
| Short-term debt | 926 | 894 | 901 | 988 | 983 | 878 | 1 174 | 577 | 60 | 380 | 1 612 | 1 482 | 4 660 | 1 795 | 132 | 131 | 157 |
| Total debt | 3 827 | 3 713 | 3 952 | 3 551 | 3 428 | 3 612 | 7 900 | 7 976 | 26 297 | 25 970 | 32 981 | 35 019 | 33 698 | 35 843 | 4 330 | 4 138 | 3 860 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Medvind Invest Namsos As | Company | 33.4% | 33.4% | 2022 |
Empi As | Company | 33.4% | 33.4% | 2022 |
Ledang Holding As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Ledang | Chief Executive Officer | 0 companies |
| Morten Pedersen | Chairman | 0 companies |
| Benjamin Ledang | Board of Directors | 0 companies |