| Revenue | NOK 37,2M | -10% |
| EBITDA | NOK 2,7M | -61% |
| Net profit | NOK 960K | -77% |
| Total assets | NOK 20,3M | +6% |
| Equity | NOK 4,1M | +24% |
| Employees | 25 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 950 | 6 006 | 5 768 | 8 477 | 6 605 | 11 682 | 18 147 | 19 724 | 21 018 | 22 862 | 26 458 | 29 149 | 26 284 | 30 309 | 30 774 | 41 099 | 37 192 |
| Staff expenses | −2 731 | −1 392 | −1 073 | −1 548 | −1 468 | −2 329 | −4 369 | −3 786 | −4 310 | −4 849 | −7 743 | −6 886 | −5 139 | −5 520 | −6 098 | −7 081 | −7 541 |
| EBITDA | 556 | 305 | 699 | 1 879 | 767 | 1 608 | 3 342 | 1 823 | 2 282 | 1 295 | 1 369 | 2 540 | 704 | 5 005 | 3 899 | 6 794 | 2 668 |
| Depreciation & amort. | −787 | −554 | −185 | −500 | −324 | −455 | −550 | −1 001 | −1 302 | −1 512 | −1 571 | −1 471 | −1 081 | −1 046 | −1 047 | −1 340 | −1 289 |
| EBIT | −231 | −249 | 514 | 1 379 | 443 | 1 153 | 2 792 | 821 | 981 | −217 | −202 | 1 070 | −377 | 3 959 | 2 852 | 5 454 | 1 379 |
| Net financials | −363 | −449 | −420 | −388 | −188 | −213 | −189 | −190 | −213 | −289 | −403 | −482 | −394 | −352 | −149 | −202 | −148 |
| Profit before tax | −594 | −698 | 94 | 991 | 256 | 939 | 2 602 | 632 | 767 | −506 | −605 | 588 | −771 | 3 607 | 2 702 | 5 252 | 1 230 |
| Tax | −165 | −194 | 47 | 278 | 72 | 255 | 704 | 148 | 187 | −124 | −130 | 132 | −163 | 794 | 601 | 1 157 | 271 |
| Net profit | −429 | −504 | 47 | 713 | 184 | 684 | 1 899 | 484 | 580 | −381 | −475 | 455 | −608 | 2 813 | 2 102 | 4 095 | 960 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 542 | 5 615 | 5 624 | 6 241 | 6 228 | 8 568 | 8 993 | 11 394 | 11 676 | 12 655 | 17 103 | 16 673 | 13 977 | 14 124 | 14 841 | 19 181 | 20 321 |
| Equity | −451 | −855 | −808 | −95 | 89 | 773 | 2 672 | 2 551 | 2 239 | 1 857 | 1 383 | 1 721 | 1 611 | 2 155 | 2 086 | 3 286 | 4 090 |
| Long-term debt | 3 944 | 4 120 | 3 715 | 3 286 | 2 498 | 2 328 | 2 264 | 3 827 | 2 971 | 2 330 | 8 681 | 7 383 | 7 464 | 5 401 | 6 171 | 7 741 | 10 685 |
| Short-term debt | 2 049 | 2 350 | 2 717 | 3 050 | 3 641 | 5 467 | 4 057 | 5 016 | 6 467 | 8 468 | 7 039 | 7 568 | 4 902 | 6 568 | 6 583 | 8 155 | 5 545 |
| Total debt | 5 993 | 6 469 | 6 432 | 6 336 | 6 139 | 7 795 | 6 321 | 8 843 | 9 437 | 10 798 | 15 721 | 14 951 | 12 367 | 11 969 | 12 754 | 15 895 | 16 230 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HH Deputy Member | Deputy Member | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Lars Johnsen Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Marvin Johnsen | Chief Executive Officer | 0 companies |
| Hugo Henning Salomonsen | Deputy Member | 0 companies |