| Revenue | NOK 125,5M | +6% |
| EBITDA | NOK 2,7M | +3127% |
| Net profit | NOK -2,2M | +66% |
| Total assets | NOK 59,2M | -23% |
| Equity | NOK 6,1M | -27% |
| Employees | 44 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 22 112 | 23 655 | 27 296 | 27 541 | 31 366 | 38 460 | 54 072 | 52 837 | 75 209 | 78 642 | 103 398 | 131 815 | 109 873 | 117 963 | 125 501 |
| Staff expenses | −3 905 | −4 375 | −4 824 | −4 982 | −6 431 | −6 730 | −10 458 | −11 374 | −15 135 | −18 392 | −20 590 | −28 297 | −22 778 | −21 421 | −22 222 |
| EBITDA | 4 037 | 1 546 | 4 070 | 3 815 | 2 729 | 3 359 | 5 213 | 3 060 | 9 148 | 6 663 | 15 935 | 9 513 | 2 792 | −90 | 2 726 |
| Depreciation & amort. | −273 | −468 | −633 | −706 | −645 | −499 | −341 | −231 | −522 | −802 | −1 064 | −1 360 | −2 575 | −3 594 | −1 593 |
| EBIT | 3 764 | 1 078 | 3 438 | 3 109 | 2 084 | 2 859 | 4 872 | 2 829 | 8 626 | 5 861 | 14 871 | 8 153 | 216 | −3 684 | 1 133 |
| Net financials | −362 | −1 189 | −463 | 19 | −462 | −443 | −721 | −611 | −1 172 | −1 435 | −1 488 | −1 307 | −3 123 | −4 303 | −3 603 |
| Profit before tax | 3 402 | −111 | 2 975 | 3 127 | 1 621 | 2 417 | 4 152 | 2 218 | 7 453 | 4 426 | 13 384 | 6 846 | −2 906 | −7 987 | −2 470 |
| Tax | 954 | 11 | 832 | 1 021 | 362 | 678 | 1 109 | 549 | 1 717 | 982 | 2 996 | 1 534 | −561 | −1 690 | −300 |
| Net profit | 2 448 | −122 | 2 143 | 2 107 | 1 259 | 1 738 | 3 043 | 1 669 | 5 736 | 3 444 | 10 388 | 5 312 | −2 345 | −6 297 | −2 170 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9 765 | 13 975 | 14 346 | 19 383 | 16 243 | 17 748 | 23 059 | 27 486 | 44 556 | 44 565 | 70 793 | 60 838 | 73 032 | 76 922 | 59 204 |
| Equity | 3 249 | 2 128 | 4 270 | 4 877 | 4 311 | 4 550 | 5 992 | 4 865 | 8 943 | 10 009 | 14 095 | 11 255 | 14 631 | 8 335 | 6 056 |
| Long-term debt | 2 482 | 2 159 | 1 812 | 1 449 | 1 067 | 5 250 | 4 500 | 3 500 | 10 209 | 9 204 | 14 719 | 8 161 | 14 486 | 17 524 | 5 352 |
| Short-term debt | 4 033 | 9 689 | 8 263 | 13 057 | 10 864 | 7 948 | 12 567 | 19 121 | 25 404 | 25 352 | 41 979 | 41 422 | 43 915 | 51 063 | 47 796 |
| Total debt | 6 515 | 11 848 | 10 076 | 14 507 | 11 932 | 13 198 | 17 067 | 22 621 | 35 613 | 34 556 | 56 697 | 49 583 | 58 401 | 68 587 | 53 148 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vraget Invest As | Company | 70.0% | 70.0% | 2024 |
Ankerfestet Holding As | Company | 20.0% | 20.0% | 2024 |
Retail Partners As | Company | 10.0% | 10.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Martin Fardal-Engedal | Chief Executive Officer | 0 companies |
| Trygve Holtskog | Chairman | 0 companies |
| Terje Oksum | Board of Directors | 0 companies |
| Terje Gunnulfsen | Chairman | 0 companies |
| Per Ole Pedersen | Board of Directors | 0 companies |