| Revenue | NOK 1,8M | +9% |
| EBITDA | NOK 822K | +15% |
| Net profit | NOK 52K | +1045% |
| Total assets | NOK 5,3M | -3% |
| Equity | NOK -583K | +8% |
| Employees | 1 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 846 | 911 | 878 | 794 | 888 | 1 153 | 1 239 | 1 334 | 1 292 | 1 333 | 1 238 | 1 270 | 2 139 | 1 378 | 1 614 | 1 643 | 1 786 |
| Staff expenses | −85 | −89 | −89 | −71 | −46 | −110 | −215 | −93 | −96 | −87 | −81 | −78 | −74 | −89 | −97 | −106 | −106 |
| EBITDA | 262 | 287 | 94 | 183 | 298 | 497 | 109 | 654 | 568 | 553 | 484 | 509 | 668 | 496 | 660 | 717 | 822 |
| Depreciation & amort. | −127 | −127 | −127 | −127 | −128 | −136 | −165 | −175 | −184 | −280 | −293 | −300 | −319 | −358 | −361 | −367 | −372 |
| EBIT | 135 | 160 | −33 | 57 | 171 | 361 | −56 | 479 | 384 | 274 | 191 | 209 | 349 | 138 | 300 | 349 | 450 |
| Net financials | −386 | −317 | −331 | −339 | −313 | −491 | −325 | −293 | −295 | −326 | −317 | −323 | −325 | −328 | −292 | −355 | −398 |
| Profit before tax | −251 | −157 | −364 | −282 | −142 | −130 | −382 | 185 | 90 | −52 | −126 | −113 | 24 | −189 | 8 | −6 | 52 |
| Tax | −70 | 94 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −181 | −251 | −364 | −282 | −142 | −130 | −382 | 185 | 90 | −52 | −126 | −113 | 24 | −189 | 8 | −6 | 52 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6 340 | 6 409 | 6 190 | 5 716 | 6 419 | 6 241 | 6 164 | 6 126 | 6 517 | 6 465 | 6 285 | 6 037 | 6 630 | 5 987 | 5 650 | 5 423 | 5 257 |
| Equity | −80 | 10 | −120 | −402 | 57 | −74 | −456 | −270 | −180 | −232 | −359 | −472 | −448 | −637 | −629 | −635 | −583 |
| Long-term debt | 0 | 0 | 0 | 0 | 5 710 | 6 016 | 6 431 | 6 305 | 6 582 | 6 641 | 6 534 | 6 335 | 6 616 | 6 290 | 5 968 | 5 747 | 5 640 |
| Short-term debt | 249 | 412 | 306 | 392 | 652 | 299 | 188 | 91 | 115 | 57 | 110 | 174 | 463 | 334 | 310 | 311 | 199 |
| Total debt | 6 420 | 6 399 | 6 310 | 6 117 | 6 362 | 6 315 | 6 620 | 6 396 | 6 698 | 6 698 | 6 643 | 6 509 | 7 079 | 6 624 | 6 279 | 6 058 | 5 840 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Deputy Member | Deputy Member | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Axios As | Company | 80.0% | 80.0% | 2023 |
| Individual | 20.0% | 20.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Linda Meskestad | Deputy Member | 0 companies |
| Jørgen Bøhn | Chairman | 0 companies |