| Revenue | NOK 600K | +0% |
| EBITDA | NOK 395K | -11% |
| Net profit | NOK -36K | -460% |
| Total assets | NOK 6,4M | -3% |
| Equity | NOK 3M | +1% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 500 | 500 | 500 | 500 | 550 | 550 | 550 | 550 | 600 | 600 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 389 | 424 | 376 | 403 | 335 | 313 | 411 | 456 | 406 | 442 | 395 |
| Depreciation & amort. | −55 | −44 | −36 | −28 | −338 | −225 | −225 | −225 | −225 | −225 | −225 |
| EBIT | 334 | 379 | 340 | 374 | −3 | 89 | 186 | 231 | 181 | 218 | 170 |
| Net financials | −174 | −259 | −193 | −169 | −165 | −178 | −144 | −103 | −139 | −205 | −216 |
| Profit before tax | 160 | 120 | 147 | 205 | −169 | −90 | 42 | 128 | 43 | 13 | −46 |
| Tax | 43 | 32 | 37 | 49 | −37 | −20 | 9 | 28 | 9 | 3 | −10 |
| Net profit | 117 | 88 | 110 | 156 | −132 | −70 | 33 | 100 | 33 | 10 | −36 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7 818 | 7 748 | 7 914 | 7 836 | 7 536 | 7 377 | 7 187 | 6 992 | 6 783 | 6 560 | 6 353 |
| Equity | 1 707 | 1 707 | 2 617 | 2 773 | 2 760 | 2 823 | 2 875 | 2 975 | 3 008 | 3 018 | 3 048 |
| Long-term debt | 5 700 | 5 460 | 5 220 | 4 980 | 4 740 | 4 514 | 4 289 | 4 000 | 3 769 | 3 532 | 3 301 |
| Short-term debt | 411 | 581 | 76 | 83 | 36 | 40 | 24 | 17 | 6 | 10 | 4 |
| Total debt | 6 111 | 6 041 | 5 296 | 5 063 | 4 776 | 4 554 | 4 313 | 4 017 | 3 774 | 3 542 | 3 304 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Deputy Member | Deputy Member | 2013 | — | — |
OK Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vedal Investor As | Company | 100.0% | 100.0% | 2022 |
Vedal As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Vedal | Deputy Member | 0 companies |
| Ole Kristoffer Vedal | Chief Executive Officer | 0 companies |