| Revenue | NOK 29,5M | +2% |
| EBITDA | NOK 634K | -58% |
| Net profit | NOK -942K | -466% |
| Total assets | NOK 8,1M | -26% |
| Equity | NOK -1,8M | -115% |
| Employees | 26 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 3 564 | 28 856 | 30 523 | 31 713 | 28 951 | 29 524 |
| Staff expenses | −0 | −1 714 | −12 150 | −13 327 | −14 641 | −12 296 | −12 085 |
| EBITDA | 0 | −32 | −3 229 | −3 510 | −2 757 | 1 510 | 634 |
| Depreciation & amort. | −0 | −365 | −1 170 | −1 223 | −1 404 | −1 404 | −1 369 |
| EBIT | 0 | −398 | −4 398 | −4 733 | −4 161 | 106 | −735 |
| Net financials | 0 | −7 | −362 | −316 | −329 | −272 | −207 |
| Profit before tax | 0 | −405 | −4 760 | −5 049 | −4 490 | −167 | −942 |
| Tax | −0 | −89 | −377 | −1 519 | −0 | −0 | −0 |
| Net profit | 0 | −316 | −4 383 | −3 531 | −4 490 | −167 | −942 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 30 | 14 168 | 17 971 | 21 006 | 14 997 | 10 930 | 8 119 |
| Equity | 24 | 5 611 | 1 986 | 3 841 | −650 | −816 | −1 758 |
| Long-term debt | 0 | 163 | 7 861 | 4 750 | 3 500 | 2 300 | 1 100 |
| Short-term debt | 6 | 8 393 | 8 125 | 12 416 | 12 147 | 9 446 | 8 777 |
| Total debt | 6 | 8 557 | 15 985 | 17 166 | 15 647 | 11 746 | 9 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LF Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
CM Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Villani Holding As | Company | 85.0% | 85.0% | 2024 |
| Individual | 15.0% | 15.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Fredrik Christian Eriksson | Chief Executive Officer | 0 companies |
| Christer Martinsen | Chief Executive Officer | 0 companies |
| Frank Ove Ditlaroche | Chairman | 0 companies |
| Helge Madsen | Chairman | 0 companies |
| Andreas Wassbjer | Board of Directors | 0 companies |
| Christian Moe | Board of Directors | 0 companies |