| Revenue | NOK 273K | +8% |
| EBITDA | NOK 122K | -13% |
| Net profit | NOK -263K | +1% |
| Total assets | NOK 23,6M | +37% |
| Equity | NOK 13,7M | +223% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 252 | 273 |
| Staff expenses | −0 | −0 | −567 | −520 | −519 | −519 | −519 | 0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −29 | −21 | −626 | −575 | −565 | −570 | −572 | −33 | −32 | −33 | −25 | −25 | −25 | −21 | 75 | 140 | 122 |
| Depreciation & amort. | −0 | −0 | −4 | −8 | −15 | −12 | −7 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −29 | −21 | −630 | −583 | −580 | −582 | −578 | −33 | −32 | −33 | −25 | −25 | −25 | −21 | 75 | 140 | 122 |
| Net financials | −7 733 | 5 377 | 6 793 | −153 | 798 | −1 460 | −2 864 | −7 089 | 3 794 | −1 036 | −730 | −846 | 32 | 27 | −45 | −405 | −459 |
| Profit before tax | −7 762 | 5 356 | 6 163 | −736 | 217 | −2 041 | −3 442 | −7 122 | 3 763 | −1 070 | −755 | −871 | 7 | 6 | 30 | −265 | −337 |
| Tax | −2 182 | 1 497 | 1 726 | −202 | 58 | −542 | 802 | −1 442 | −1 001 | −172 | 98 | −529 | 2 | 1 | 7 | −0 | −74 |
| Net profit | −5 580 | 3 860 | 4 437 | −534 | 160 | −1 500 | −4 244 | −5 680 | 4 763 | −898 | −852 | −342 | 5 | 5 | 23 | −265 | −263 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 205 | 5 823 | 6 276 | 4 233 | 4 300 | 3 251 | 1 284 | 6 646 | 11 973 | 4 212 | 4 384 | 4 286 | 4 293 | 4 297 | 16 745 | 17 223 | 23 554 |
| Equity | −4 632 | −772 | 3 665 | 3 131 | 3 291 | 1 791 | −2 453 | −3 805 | 3 960 | 3 605 | 2 753 | 4 286 | 4 291 | 4 296 | 4 319 | 4 249 | 13 706 |
| Long-term debt | 6 617 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 394 | 12 929 | 10 |
| Short-term debt | 220 | 6 595 | 2 611 | 1 101 | 1 009 | 1 460 | 3 736 | 10 452 | 8 014 | 607 | 1 631 | 0 | 2 | 1 | 32 | 45 | 9 838 |
| Total debt | 6 836 | 6 595 | 2 611 | 1 101 | 1 009 | 1 460 | 3 736 | 10 452 | 8 014 | 607 | 1 631 | 0 | 2 | 1 | 12 426 | 12 974 | 9 848 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VF Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
BE Deputy Member | Deputy Member | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sisa Invest As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vilde Falck-Ytter | Chief Executive Officer | 0 companies |
| Bjørn Erlend Dæhlie | Deputy Member | 0 companies |
| Sivert Falck-Ytter Dæhlie | Chairman | 0 companies |