| Revenue | NOK 389K | +1% |
| EBITDA | NOK 111K | +3% |
| Net profit | NOK -48K | -39% |
| Total assets | NOK 1,8M | -5% |
| Equity | NOK 358K | -12% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | 208 | 239 | 226 | 201 | 157 | 164 | 157 | 151 | 384 | 414 | 387 | 389 |
| Staff expenses | −0 | −3 | −4 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −10 |
| EBITDA | 48 | 106 | 115 | 84 | 75 | 66 | 77 | 131 | −22 | 212 | 183 | 107 | 111 |
| Depreciation & amort. | −19 | −19 | −28 | −24 | −0 | −0 | −50 | −17 | −22 | −39 | −56 | −56 | −56 |
| EBIT | 29 | 87 | 86 | 60 | 75 | 66 | 27 | 114 | −43 | 173 | 127 | 51 | 55 |
| Net financials | −35 | −44 | −42 | −39 | −36 | −35 | −33 | −33 | −48 | −51 | −65 | −95 | −106 |
| Profit before tax | −5 | 43 | 44 | 21 | 39 | 31 | −6 | 82 | −92 | 122 | 62 | −44 | −51 |
| Tax | −2 | 12 | 12 | 4 | 26 | 7 | −1 | 18 | −0 | 2 | 14 | −10 | −3 |
| Net profit | −4 | 31 | 32 | 17 | 13 | 24 | −4 | 64 | −92 | 121 | 48 | −34 | −48 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 961 | 968 | 977 | 975 | 964 | 945 | 902 | 862 | 1 195 | 1 955 | 1 922 | 1 865 | 1 766 |
| Equity | 186 | 217 | 249 | 266 | 280 | 303 | 299 | 362 | 271 | 392 | 440 | 406 | 358 |
| Long-term debt | 775 | 746 | 700 | 662 | 630 | 598 | 597 | 468 | 785 | 1 483 | 1 410 | 0 | 0 |
| Short-term debt | 0 | 5 | 27 | 46 | 55 | 44 | 6 | 32 | 139 | 80 | 72 | 28 | 57 |
| Total debt | 775 | 751 | 727 | 708 | 685 | 642 | 603 | 499 | 924 | 1 564 | 1 483 | 1 460 | 1 408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Wandering Owl As | Company | 33.7% | 33.7% | 2022 |
Safe Group As | Company | 33.2% | 33.2% | 2022 |
Stonefeller As | Company | 33.2% | 33.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Line Mari Ryvoll | Chief Executive Officer | 0 companies |
| Juan Manuel Gonzalez Mantero | Chairman | 0 companies |
| Maarit Hannele Valkonen | Board of Directors | 0 companies |