| Revenue | NOK 0 | — |
| EBITDA | NOK -15K | +73% |
| Net profit | NOK -1,1M | +23% |
| Total assets | NOK 408M | +0% |
| Equity | NOK 5,6M | -17% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | −2 509 | −684 | 44 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | −2 138 | −777 | −11 | −42 | −120 | −80 | −57 | −57 | −20 | −56 | −15 |
| Depreciation & amort. | −15 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | −2 153 | −777 | −11 | −42 | −120 | −80 | −57 | −57 | −20 | −56 | −15 |
| Net financials | −56 | −203 | −296 | −197 | −128 | −40 | −343 | −736 | −575 | −1 414 | −1 111 |
| Profit before tax | −2 209 | −980 | −306 | −238 | −248 | −120 | −400 | −793 | −594 | −1 470 | −1 126 |
| Tax | −598 | −184 | −33 | −11 | −8 | −26 | −88 | −175 | 1 356 | −0 | −0 |
| Net profit | −1 611 | −797 | −273 | −227 | −239 | −94 | −312 | −619 | −1 950 | −1 470 | −1 126 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 18 878 | 18 673 | 25 948 | 39 735 | 57 029 | 75 963 | 89 514 | 97 063 | 102 302 | 407 824 | 408 022 |
| Equity | 7 753 | 11 957 | 11 683 | 11 456 | 11 217 | 11 123 | 10 812 | 10 193 | 8 243 | 6 773 | 5 647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 461 | 110 864 | 402 193 |
| Short-term debt | 11 125 | 6 716 | 14 264 | 28 279 | 45 812 | 64 840 | 78 702 | 86 870 | 59 598 | 290 187 | 182 |
| Total debt | 11 125 | 6 716 | 14 264 | 28 279 | 45 812 | 64 840 | 78 702 | 86 870 | 94 059 | 401 051 | 402 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MA Deputy Member | Deputy Member | 2019 | — | — |
AE Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
JI Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OK Deputy Member | Deputy Member | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vedal Investor As | Company | 50.0% | 50.0% | 2024 |
Aspelin Ramm Vare As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Maren Anna Bjerkeng | Deputy Member | 0 companies |
| Arnulv Eskeland | Chief Executive Officer | 0 companies |
| Jan Ivar Thomas | Chief Executive Officer | 0 companies |
| Ole Kristoffer Vedal | Deputy Member | 0 companies |
| Ida Elisabeth Aall Gram | Board of Directors | 0 companies |
| Gunnar Gehrken Bøyum | Chairman | 0 companies |
| Egil Andre Mortensen | Chairman | 0 companies |
| Trond Erik Sveen | Board of Directors | 0 companies |
| Bjørn Roar Opheim Vedal | Chairman | 0 companies |
| Anders Vedal | Board of Directors | 0 companies |