| Revenue | NOK 88,1M | -3% |
| EBITDA | NOK -988K | -115% |
| Net profit | NOK -1,8M | -141% |
| Total assets | NOK 34,4M | -14% |
| Equity | NOK 12,7M | -16% |
| Employees | 60 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 42 563 | 37 008 | 37 787 | 50 184 | 54 015 | 49 512 | 55 074 | 54 383 | 58 189 | 65 685 | 80 732 | 70 381 | 65 072 | 81 646 | 94 789 | 100 234 | 90 597 | 88 126 |
| Staff expenses | −0 | −24 736 | −26 423 | −27 501 | −38 463 | −40 394 | −37 431 | −34 891 | −41 444 | −40 614 | −44 006 | −48 830 | −50 156 | −48 699 | −59 315 | −72 824 | −77 479 | −71 634 | −72 476 |
| EBITDA | 0 | 6 550 | 2 429 | 4 013 | 3 358 | 1 948 | 2 058 | 6 802 | 2 423 | 4 808 | 8 969 | 15 215 | 5 861 | 5 200 | 9 307 | 11 417 | 7 244 | 6 622 | −988 |
| Depreciation & amort. | −0 | −447 | −655 | −627 | −938 | −971 | −1 809 | −2 014 | −2 275 | −2 903 | −1 873 | −1 992 | −2 027 | −1 965 | −1 824 | −1 782 | −1 820 | −1 779 | −1 658 |
| EBIT | 0 | 6 102 | 1 774 | 3 387 | 2 420 | 976 | 249 | 4 788 | 148 | 1 905 | 7 096 | 13 223 | 3 834 | 3 235 | 7 483 | 9 635 | 5 424 | 4 843 | −2 646 |
| Net financials | 0 | 190 | 57 | 25 | 44 | −660 | −43 | −29 | −46 | −47 | 23 | 11 | 79 | 72 | 36 | 52 | 503 | 820 | 413 |
| Profit before tax | 0 | 6 292 | 1 831 | 3 412 | 2 464 | 316 | 205 | 4 758 | 102 | 1 858 | 7 119 | 13 235 | 3 913 | 3 307 | 7 519 | 9 687 | 5 928 | 5 663 | −2 233 |
| Tax | −0 | 1 814 | 558 | 972 | 767 | 244 | 58 | 1 298 | −6 | 471 | 1 742 | 3 082 | 865 | 727 | 1 660 | 2 143 | 1 320 | 1 251 | −424 |
| Net profit | 0 | 4 478 | 1 273 | 2 440 | 1 697 | 72 | 148 | 3 461 | 108 | 1 387 | 5 378 | 10 152 | 3 048 | 2 580 | 5 859 | 7 544 | 4 608 | 4 412 | −1 809 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 17 694 | 14 258 | 19 940 | 19 916 | 17 635 | 22 026 | 23 580 | 26 840 | 24 261 | 34 408 | 40 776 | 31 653 | 32 497 | 43 779 | 46 143 | 45 111 | 40 193 | 34 444 |
| Equity | — | 2 096 | 3 949 | 4 276 | 6 261 | 7 089 | 7 016 | 7 507 | 7 719 | 9 089 | 9 501 | 11 842 | 14 889 | 17 098 | 13 434 | 15 464 | 20 004 | 15 241 | 12 742 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 255 | 312 | 603 | 597 | 251 | 0 | 0 | 49 | 116 | 221 | 99 | 258 | 297 | 0 |
| Short-term debt | 0 | 15 551 | 10 284 | 15 646 | 12 645 | 10 291 | 14 698 | 15 470 | 18 524 | 14 922 | 24 907 | 28 935 | 16 715 | 15 283 | 30 124 | 30 580 | 24 848 | 24 655 | 21 702 |
| Total debt | 0 | 15 551 | 10 284 | 15 646 | 12 645 | 10 546 | 15 011 | 16 073 | 19 120 | 15 172 | 24 907 | 28 935 | 16 764 | 15 399 | 30 345 | 30 679 | 25 106 | 24 952 | 21 702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lio Holding As | Company | 46.0% | 46.0% | 2024 |
| Individual | 10.8% | 10.8% | 2024 | |
Avant Venture Capital As | Company | 10.5% | 10.5% | 2024 |
| Individual | 6.3% | 6.3% | 2022 | |
| Individual | 6.3% | 6.3% | 2024 | |
| Individual | 3.5% | 3.5% | 2024 | |
| Individual | 3.5% | 3.5% | 2022 | |
| Individual | 3.5% | 3.5% | 2024 | |
| Individual | 2.5% | 2.5% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 2.0% | 2.0% | 2022 | |
| Individual | 2.0% | 2.0% | 2023 | |
| Individual | 2.0% | 2.0% | 2024 | |
| Individual | 1.7% | 1.7% | 2022 | |
| Individual | 1.7% | 1.7% | 2024 | |
| Individual | 1.0% | 1.0% | 2024 | |
| Individual | 1.0% | 1.0% | 2024 | |
| Individual | 1.0% | 1.0% | 2024 | |
| Individual | 0.3% | 0.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lillian Olsen | Chief Executive Officer | 0 companies |
| Line Thorvildsen Bogen | Board of Directors | 0 companies |
| Anne Zanussi | Board of Directors | 0 companies |
| Johan Ditlef De Vibe | Chairman | 0 companies |
| Lasse Pedersen | Board of Directors | 0 companies |
| Lina Linnea Aspen | Board of Directors | 0 companies |
| Jambai Stina Møller Kassama | Board of Directors | 0 companies |
| Sofie Berggraf | Board of Directors | 0 companies |
| Jan Richard Tallaksen | Board of Directors | 0 companies |