| Revenue | NOK 6,6M | +133% |
| EBITDA | NOK 108K | -58% |
| Net profit | NOK -221K | -231% |
| Total assets | NOK 4,7M | -1% |
| Equity | NOK 2,4M | -8% |
| Employees | 7 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 508 | 4 450 | 4 445 | 4 857 | 5 528 | 5 657 | 4 972 | 6 070 | 6 148 | 6 477 | 6 218 | 2 844 | 6 638 |
| Staff expenses | −126 | −1 198 | −1 011 | −1 097 | −1 112 | −1 218 | −1 252 | −1 169 | −1 159 | −1 302 | −1 364 | −524 | −1 637 |
| EBITDA | 222 | 222 | 294 | 207 | 545 | 389 | 158 | 730 | 827 | 611 | 53 | 259 | 108 |
| Depreciation & amort. | −0 | −70 | −72 | −81 | −81 | −80 | −51 | −6 | −0 | −0 | −0 | −36 | −213 |
| EBIT | 222 | 153 | 221 | 126 | 464 | 309 | 107 | 724 | 827 | 611 | 53 | 223 | −104 |
| Net financials | −8 | −77 | −60 | −46 | −34 | −25 | −20 | −9 | −1 | 2 | 8 | −7 | −117 |
| Profit before tax | 214 | 76 | 162 | 80 | 430 | 283 | 87 | 716 | 826 | 613 | 61 | 216 | −221 |
| Tax | 60 | 21 | 43 | 20 | 103 | 65 | 26 | 157 | 180 | 134 | 13 | 47 | −0 |
| Net profit | 154 | 55 | 119 | 61 | 327 | 218 | 61 | 559 | 646 | 479 | 49 | 169 | −221 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 124 | 2 173 | 2 126 | 1 904 | 2 330 | 1 901 | 2 133 | 2 368 | 3 174 | 3 185 | 3 142 | 4 766 | 4 726 |
| Equity | 504 | 559 | 678 | 738 | 766 | 984 | 1 044 | 1 603 | 1 949 | 2 428 | 2 477 | 2 646 | 2 425 |
| Long-term debt | 1 486 | 1 264 | 1 032 | 781 | 517 | 241 | 0 | 0 | 0 | 0 | 0 | 1 923 | 1 523 |
| Short-term debt | 134 | 350 | 416 | 384 | 1 048 | 677 | 1 089 | 765 | 1 226 | 758 | 665 | 197 | 778 |
| Total debt | 1 620 | 1 614 | 1 448 | 1 165 | 1 565 | 918 | 1 089 | 765 | 1 226 | 758 | 665 | 2 120 | 2 302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Deputy Member | Deputy Member | 2013 | — | — |
MV Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hjerterom As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Cathrine Venstøp Moen | Deputy Member | 0 companies |
| Marianne Venstøp Moen | Chief Executive Officer | 0 companies |
| Jostein Moen | Chairman | 0 companies |