| Revenue | NOK 16,6M | -23% |
| EBITDA | NOK -2,4M | +25% |
| Net profit | NOK -4,1M | +55% |
| Total assets | NOK 27,8M | -15% |
| Equity | NOK 24,1M | -15% |
| Employees | 8 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 34 837 | 44 531 | 32 656 | 38 829 | 45 791 | 70 309 | 76 378 | 86 340 | 90 181 | 90 034 | 52 815 | 14 636 | 16 602 | 18 593 | 19 160 | 21 525 | 16 640 |
| Staff expenses | −0 | −3 546 | −5 894 | −6 294 | −8 092 | −10 309 | −14 350 | −16 574 | −19 963 | −21 313 | −21 275 | −21 911 | −12 488 | −7 132 | −9 600 | −14 593 | −16 327 | −12 979 |
| EBITDA | 0 | −64 | 2 333 | 488 | 1 985 | 3 760 | 6 001 | 2 042 | 5 665 | 860 | −5 199 | −8 635 | −5 162 | 5 897 | 3 689 | −3 672 | −3 209 | −2 403 |
| Depreciation & amort. | −0 | −8 | −18 | −37 | −86 | −120 | −70 | −247 | −300 | −300 | −300 | −133 | −0 | −0 | −572 | −1 123 | −1 526 | −2 199 |
| EBIT | 0 | −72 | 2 315 | 452 | 1 899 | 3 640 | 5 931 | 1 795 | 5 365 | 560 | −5 499 | −8 768 | −5 162 | 5 897 | 3 117 | −4 795 | −4 735 | −4 602 |
| Net financials | 0 | 164 | 116 | 104 | 89 | 66 | 77 | 98 | 12 | 57 | −55 | −72 | −68 | −40 | −38 | 332 | 641 | 503 |
| Profit before tax | 0 | 92 | 2 431 | 556 | 1 988 | 3 706 | 6 008 | 1 893 | 5 377 | 617 | −5 554 | −8 839 | −5 230 | 5 857 | 3 079 | −4 463 | −4 094 | −4 099 |
| Tax | −0 | −0 | 684 | 159 | 557 | 1 038 | 1 829 | 420 | 1 559 | 233 | −1 204 | −1 816 | −1 151 | 1 251 | 667 | −1 057 | 5 063 | −0 |
| Net profit | 0 | 92 | 1 747 | 397 | 1 431 | 2 668 | 4 179 | 1 473 | 3 818 | 384 | −4 349 | −7 023 | −4 080 | 4 605 | 2 412 | −3 406 | −9 157 | −4 099 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 7 423 | 17 411 | 16 580 | 18 153 | 21 649 | 24 813 | 22 340 | 25 079 | 23 477 | 25 051 | 15 045 | 13 478 | 18 271 | 26 488 | 42 478 | 32 637 | 27 829 |
| Equity | — | 2 397 | 12 376 | 12 773 | 11 719 | 11 387 | 15 566 | 11 031 | 11 033 | 11 505 | 7 156 | 4 979 | 6 899 | 14 499 | 23 691 | 37 810 | 28 352 | 24 127 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 5 026 | 5 035 | 3 807 | 6 433 | 10 261 | 9 247 | 11 309 | 14 046 | 11 971 | 17 895 | 10 066 | 6 579 | 3 772 | 2 797 | 4 668 | 4 285 | 3 701 |
| Total debt | 0 | 5 026 | 5 035 | 3 807 | 6 433 | 10 261 | 9 247 | 11 309 | 14 046 | 11 971 | 17 895 | 10 066 | 6 579 | 3 772 | 2 797 | 4 668 | 4 285 | 3 701 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Otto Olsen Holding As | Company | 40.0% | 40.0% | 2024 |
Thomsen Holding As | Company | 35.9% | 35.9% | 2024 |
Prosvir Holding As | Company | 3.9% | 3.9% | 2024 |
Mzd As | Company | 2.5% | 2.5% | 2024 |
Magnolia System As | Company | 2.4% | 2.4% | 2024 |
Condeco As | Company | 2.3% | 2.3% | 2024 |
Kinver As | Company | 1.9% | 1.9% | 2024 |
Høen Rådgivning As | Company | 1.7% | 1.7% | 2024 |
Analytic Holding As | Company | 1.6% | 1.6% | 2024 |
Punte Holding As | Company | 1.6% | 1.6% | 2024 |
Teknometri As | Company | 1.6% | 1.6% | 2024 |
Saga Holdco As | Company | 1.5% | 1.5% | 2024 |
Abg Consulting As | Company | 1.2% | 1.2% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fredrik Kvenild Eriksen | Chief Executive Officer | 0 companies |
| Alexander Kjær | Chairman | 0 companies |
| Ole Melhus | Board of Directors | 0 companies |
| Peter Tang Thomsen | Chairman | 0 companies |
| Frode Reksten | Board of Directors | 0 companies |
| Eirik Bergh | Board of Directors | 0 companies |
| Knut Opdal | Board of Directors | 0 companies |
| Rikard Erik Henrik Bohm | Board of Directors | 0 companies |