| Revenue | NOK 12,9M | -7% |
| EBITDA | NOK 1M | -52% |
| Net profit | NOK 203K | -81% |
| Total assets | NOK 7,5M | -23% |
| Equity | NOK 5,2M | +4% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 631 | 15 241 | 16 936 | 11 357 | 16 908 | 16 078 | 19 106 | 13 055 | 3 050 | 5 860 | 11 213 | 13 910 | 12 884 |
| Staff expenses | −429 | −3 392 | −3 917 | −3 734 | −4 181 | −3 943 | −4 428 | −3 622 | −778 | −1 116 | −2 608 | −3 200 | −3 273 |
| EBITDA | −336 | 2 271 | 2 928 | −345 | 2 850 | 3 358 | 5 651 | 1 920 | −1 284 | 873 | 1 593 | 2 095 | 1 002 |
| Depreciation & amort. | −45 | −336 | −487 | −532 | −571 | −834 | −882 | −881 | −535 | −522 | −453 | −588 | −725 |
| EBIT | −381 | 1 935 | 2 441 | −877 | 2 279 | 2 524 | 4 768 | 1 040 | −1 819 | 351 | 1 140 | 1 507 | 277 |
| Net financials | −43 | −187 | −104 | −5 | 3 | 3 | 2 | 1 | −84 | −105 | −53 | −110 | −17 |
| Profit before tax | −424 | 1 749 | 2 336 | −882 | 2 282 | 2 527 | 4 771 | 1 041 | −1 903 | 247 | 1 087 | 1 396 | 260 |
| Tax | −0 | 429 | 676 | −206 | 588 | 620 | 1 104 | 230 | −418 | 54 | 239 | 307 | 57 |
| Net profit | −424 | 1 319 | 1 660 | −677 | 1 694 | 1 907 | 3 667 | 810 | −1 485 | 193 | 847 | 1 089 | 203 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 234 | 5 073 | 5 143 | 4 201 | 6 133 | 9 039 | 8 861 | 6 689 | 4 305 | 4 800 | 6 492 | 9 719 | 7 485 |
| Equity | −24 | 1 295 | 2 955 | 2 278 | 3 972 | 1 079 | 1 024 | 813 | −672 | 2 521 | 3 965 | 5 044 | 5 247 |
| Long-term debt | 1 692 | 1 685 | 31 | 700 | 0 | 0 | 0 | 2 733 | 4 133 | 1 238 | 1 290 | 606 | 0 |
| Short-term debt | 2 566 | 2 093 | 2 157 | 1 223 | 2 161 | 7 961 | 7 836 | 3 144 | 844 | 1 041 | 1 237 | 4 068 | 2 238 |
| Total debt | 4 258 | 3 777 | 2 188 | 1 923 | 2 161 | 7 961 | 7 836 | 5 877 | 4 977 | 2 279 | 2 526 | 4 675 | 2 238 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RV Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
MF Deputy Member | Deputy Member | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Louiz As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Rune Vikvald | Chief Executive Officer | 0 companies |
| Joachim Bøe Mortensen | Chief Executive Officer | 0 companies |
| Merete Frantzen | Deputy Member | 0 companies |
| Stian Marcelius Braseth | Board of Directors | 0 companies |