| Revenue | NOK 12,7M | +8% |
| EBITDA | NOK -2,3M | +33% |
| Net profit | NOK -2,6M | +30% |
| Total assets | NOK 1,2M | -78% |
| Equity | NOK -1,3M | -206% |
| Employees | 35 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5 798 | 7 344 | 9 282 | 9 669 | 8 148 | 9 853 | 12 608 | 10 117 | 10 566 | 11 437 | 11 686 | 12 857 | 10 778 | 9 963 | 11 544 | 11 771 | 12 697 |
| Staff expenses | −1 881 | −2 249 | −3 107 | −3 404 | −3 267 | −3 209 | −3 318 | −3 179 | −2 841 | −3 468 | −3 950 | −4 411 | −3 714 | −3 463 | −4 454 | −4 168 | −3 883 |
| EBITDA | 264 | 1 453 | 1 588 | 996 | −39 | −1 772 | 165 | −1 808 | −2 151 | −1 959 | −1 775 | −1 352 | −2 852 | −3 043 | −3 241 | −3 452 | −2 325 |
| Depreciation & amort. | −105 | −94 | −194 | −316 | −121 | −147 | −145 | −117 | −162 | −177 | −164 | −234 | −272 | −200 | −114 | −96 | −125 |
| EBIT | 159 | 1 359 | 1 394 | 680 | −161 | −1 919 | 19 | −1 925 | −2 312 | −2 136 | −1 939 | −1 586 | −3 124 | −3 242 | −3 356 | −3 548 | −2 451 |
| Net financials | −12 | −329 | −63 | −48 | 6 | 4 | −16 | −17 | −16 | −90 | −133 | −180 | −142 | −100 | −123 | −156 | −156 |
| Profit before tax | 147 | 1 029 | 1 331 | 632 | −155 | −1 915 | 4 | −1 942 | −2 329 | −2 226 | −2 072 | −1 767 | −3 266 | −3 343 | −3 479 | −3 704 | −2 607 |
| Tax | 40 | 382 | 375 | 189 | −43 | −513 | 7 | −439 | −516 | −446 | −368 | −389 | 913 | 500 | −0 | −0 | −0 |
| Net profit | 108 | 648 | 956 | 443 | −112 | −1 402 | −4 | −1 503 | −1 812 | −1 780 | −1 704 | −1 378 | −4 179 | −3 843 | −3 479 | −3 704 | −2 607 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 998 | 2 148 | 2 035 | 2 464 | 2 199 | 2 490 | 2 619 | 4 601 | 5 030 | 5 713 | 4 265 | 9 272 | 2 311 | 4 816 | 5 855 | 5 550 | 1 240 |
| Equity | 483 | 215 | 1 171 | 1 614 | 1 152 | −250 | −254 | 100 | 300 | −1 480 | −3 184 | 100 | −3 886 | 101 | 972 | 1 268 | −1 339 |
| Long-term debt | 146 | 96 | 0 | 0 | 0 | 0 | 2 025 | 3 641 | 3 800 | 5 694 | 5 821 | 7 613 | 4 572 | 3 307 | 3 186 | 2 783 | 708 |
| Short-term debt | 1 368 | 1 837 | 864 | 851 | 1 047 | 2 740 | 848 | 860 | 930 | 1 499 | 1 628 | 1 559 | 1 625 | 1 408 | 1 697 | 1 500 | 1 870 |
| Total debt | 1 514 | 1 933 | 864 | 851 | 1 047 | 2 740 | 2 873 | 4 501 | 4 730 | 7 193 | 7 449 | 9 172 | 6 197 | 4 715 | 4 883 | 4 282 | 2 579 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frigaard Capital As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lina Marie Malmström | Chief Executive Officer | 0 companies |
| Kathrine Standal Lund | Chief Executive Officer | 0 companies |
| Simon Nyquist Martinsen | Chairman | 0 companies |
| Tor Fredrik Neumann-Berg | Board of Directors | 0 companies |
| Trond Olav Frigaard | Chairman | 0 companies |
| Mads Langaard | Chairman | 0 companies |
| Trygve Hagen | Chairman | 0 companies |