| Revenue | NOK 8,3M | +13% |
| EBITDA | NOK 81K | +14% |
| Net profit | NOK -29K | +45% |
| Total assets | NOK 1,1M | -28% |
| Equity | NOK 80K | -26% |
| Employees | 41 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 843 | 4 920 | 4 854 | 4 437 | 4 969 | 5 887 | 5 787 | 5 996 | 6 237 | 7 711 | 8 054 | 7 336 | 8 278 |
| Staff expenses | −568 | −1 036 | −1 293 | −1 227 | −1 287 | −1 587 | −1 705 | −1 799 | −1 780 | −2 589 | −3 132 | −2 601 | −2 890 |
| EBITDA | −89 | 375 | −131 | −123 | 223 | 418 | 147 | 168 | 395 | 237 | −158 | 71 | 81 |
| Depreciation & amort. | −57 | −144 | −97 | −97 | −107 | −123 | −145 | −159 | −113 | −32 | −60 | −115 | −104 |
| EBIT | −147 | 231 | −228 | −219 | 116 | 295 | 2 | 10 | 281 | 205 | −218 | −43 | −23 |
| Net financials | −16 | −22 | −25 | −25 | −22 | −34 | −29 | −31 | −34 | −35 | −55 | −9 | −6 |
| Profit before tax | −163 | 208 | −253 | −244 | 94 | 261 | −27 | −21 | 248 | 170 | −273 | −52 | −29 |
| Tax | −0 | 12 | −0 | −0 | −0 | −0 | −0 | 8 | 65 | 31 | −0 | −0 | −0 |
| Net profit | −163 | 196 | −253 | −244 | 94 | 261 | −27 | −29 | 183 | 139 | −273 | −52 | −29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 616 | 1 587 | 1 216 | 1 113 | 1 397 | 1 827 | 1 614 | 1 575 | 1 308 | 1 250 | 1 681 | 1 566 | 1 127 |
| Equity | 114 | 310 | 57 | −187 | −93 | 169 | 142 | 112 | 295 | 434 | 161 | 109 | 80 |
| Long-term debt | 532 | 506 | 623 | 847 | 1 071 | 1 006 | 1 006 | 886 | 376 | 38 | 788 | 638 | 338 |
| Short-term debt | 970 | 771 | 536 | 454 | 419 | 652 | 466 | 576 | 636 | 778 | 733 | 820 | 709 |
| Total debt | 1 502 | 1 276 | 1 159 | 1 300 | 1 490 | 1 658 | 1 472 | 1 462 | 1 013 | 816 | 1 520 | 1 457 | 1 047 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØS Deputy Member | Deputy Member | 2016 | — | — |
LE Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 17.4% | 17.4% | 2022 | |
| Individual | 17.4% | 17.4% | 2024 | |
| Individual | 7.0% | 7.0% | 2024 | |
| Individual | 4.3% | 4.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øyvind Sundhordvik | Deputy Member | 0 companies |
| Linn Elise Armann Byberg | Chief Executive Officer | 0 companies |
| Geir Lorents Byberg | Board of Directors | 0 companies |