| Revenue | NOK 21,6M | +55% |
| EBITDA | NOK 573K | +112% |
| Net profit | NOK 1,2M | +125% |
| Total assets | NOK 33M | +32% |
| Equity | NOK 279K | -82% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 684 | 12 656 | 14 274 | 15 984 | 16 666 | 17 867 | 17 392 | 15 111 | 12 660 | 10 629 | 10 274 | 13 988 | 21 636 |
| Staff expenses | −7 920 | −9 665 | −11 114 | −12 008 | −12 365 | −13 280 | −13 038 | −10 918 | −8 853 | −7 320 | −5 942 | −6 345 | −2 788 |
| EBITDA | 518 | 601 | 810 | 747 | 823 | 847 | 882 | 756 | 629 | 539 | 746 | −4 624 | 573 |
| Depreciation & amort. | −9 | −12 | −15 | −22 | −25 | −18 | −25 | −33 | −26 | −23 | −6 | −1 | −0 |
| EBIT | 509 | 590 | 795 | 725 | 799 | 829 | 858 | 724 | 603 | 515 | 741 | −4 625 | 573 |
| Net financials | 12 | 13 | 18 | 3 | −5 | 1 | −2 | −6 | 0 | −8 | −1 | −257 | 615 |
| Profit before tax | 521 | 603 | 813 | 729 | 794 | 830 | 855 | 717 | 603 | 507 | 740 | −4 882 | 1 188 |
| Tax | 147 | 172 | 221 | 197 | 200 | 212 | 199 | 161 | 134 | 111 | 163 | −0 | −51 |
| Net profit | 374 | 430 | 593 | 532 | 593 | 618 | 656 | 556 | 469 | 396 | 577 | −4 882 | 1 240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 382 | 5 365 | 6 344 | 6 217 | 6 270 | 7 395 | 7 916 | 7 099 | 7 673 | 7 505 | 11 835 | 24 925 | 32 982 |
| Equity | 1 001 | 1 431 | 2 023 | 2 555 | 3 149 | 3 767 | 4 423 | 4 979 | 5 448 | 5 844 | 6 421 | 1 539 | 279 |
| Long-term debt | 1 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3 381 | 3 930 | 4 320 | 3 661 | 3 121 | 3 629 | 3 492 | 2 120 | 2 224 | 1 661 | 5 413 | 23 385 | 32 703 |
| Total debt | 3 381 | 3 934 | 4 320 | 3 661 | 3 121 | 3 629 | 3 492 | 2 120 | 2 224 | 1 661 | 5 413 | 23 385 | 32 703 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Contact Person | Contact Person | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Apsis Sweden Ab | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Magnus Nilsson | Contact Person | 0 companies |
| Cedric Vincent N Pierrard | Chairman | 0 companies |
| Jean-Charles Laurent Serge Nicolas | Chairman | 0 companies |
| Emma Sofia Svalin Sahlman | Board of Directors | 0 companies |