| Revenue | NOK 20M | +66% |
| EBITDA | NOK 1M | +177% |
| Net profit | NOK 822K | +157% |
| Total assets | NOK 3,8M | +98% |
| Equity | NOK -580K | +59% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 767 | 3 165 | 3 489 | 3 858 | 4 093 | 4 515 | 7 826 | 11 650 | 12 023 | 20 013 |
| Staff expenses | −1 106 | −1 688 | −2 341 | −2 105 | −2 172 | −2 360 | −2 231 | −5 189 | −6 125 | −8 412 |
| EBITDA | −164 | 371 | 165 | 198 | 479 | −220 | 309 | −150 | −1 344 | 1 032 |
| Depreciation & amort. | −3 | −0 | 6 | −0 | −0 | −20 | −20 | −40 | −62 | −62 |
| EBIT | −167 | 371 | 171 | 198 | 479 | −240 | 289 | −190 | −1 406 | 970 |
| Net financials | −2 | −6 | −3 | 2 | −12 | −24 | 15 | 16 | −44 | −149 |
| Profit before tax | −169 | 365 | 168 | 200 | 466 | −264 | 303 | −174 | −1 450 | 822 |
| Tax | −0 | −0 | −0 | −0 | 133 | −61 | 70 | −0 | −0 | −0 |
| Net profit | −169 | 365 | 168 | 200 | 333 | −203 | 233 | −174 | −1 450 | 822 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 859 | 1 202 | 1 259 | 1 887 | 1 544 | 1 758 | 1 980 | 1 937 | 3 843 |
| Equity | −139 | 226 | 394 | 546 | 693 | 490 | 722 | 48 | −1 401 | −580 |
| Long-term debt | 0 | 0 | −62 | −97 | 0 | 0 | 0 | 135 | 0 | 0 |
| Short-term debt | 464 | 634 | 870 | 810 | 1 194 | 1 054 | 1 035 | 1 797 | 3 339 | 4 423 |
| Total debt | 464 | 634 | 808 | 713 | 1 194 | 1 054 | 1 035 | 1 932 | 3 339 | 4 423 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
MM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
THE OTHER SIDE AS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Len-Terje Hermansen | Chief Executive Officer | 0 companies |
| Merethe Mikkola | Chief Executive Officer | 0 companies |
| Paul Andre De Courcy Boxill | Chairman | 0 companies |
| Robert Lona | Chairman | 0 companies |
| Elisabeth Westgård Mikkola | Board of Directors | 0 companies |