| Revenue | NOK 54,5M | -44% |
| EBITDA | NOK 1,7M | +816% |
| Net profit | NOK -2M | +69% |
| Total assets | NOK 25,4M | -75% |
| Equity | NOK 16,5M | -11% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 550 | 23 250 | 27 500 | 44 816 | 43 305 | 141 795 | 123 236 | 97 330 | 54 494 |
| Staff expenses | −582 | −585 | −0 | −754 | −2 345 | −2 810 | −2 869 | −2 918 | −2 458 |
| EBITDA | 655 | 649 | 3 881 | 5 176 | 8 612 | 22 084 | 8 936 | −235 | 1 683 |
| Depreciation & amort. | −0 | −0 | −0 | −97 | −180 | −237 | −280 | −280 | −280 |
| EBIT | 655 | 649 | 3 881 | 5 079 | 8 432 | 21 846 | 8 656 | −515 | 1 403 |
| Net financials | −62 | −274 | −353 | −912 | −2 416 | −6 230 | −2 515 | −7 817 | −4 173 |
| Profit before tax | 593 | 374 | 3 529 | 4 167 | 6 017 | 15 617 | 6 141 | −8 332 | −2 770 |
| Tax | 146 | 87 | 810 | 917 | 1 324 | 3 437 | 1 354 | −1 832 | −769 |
| Net profit | 446 | 287 | 2 719 | 3 250 | 4 693 | 12 180 | 4 788 | −6 500 | −2 001 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14 598 | 23 099 | 30 572 | 56 615 | 57 595 | 101 853 | 143 815 | 102 596 | 25 405 |
| Equity | 3 441 | 3 728 | 9 447 | 10 591 | 12 642 | 23 821 | 25 009 | 18 510 | 16 509 |
| Long-term debt | 9 221 | 12 466 | 19 961 | 33 343 | 29 771 | 58 130 | 110 039 | 76 928 | 8 038 |
| Short-term debt | 1 937 | 6 906 | 1 165 | 12 680 | 15 181 | 19 902 | 8 767 | 7 158 | 858 |
| Total debt | 11 157 | 19 371 | 21 125 | 46 023 | 44 953 | 78 032 | 118 806 | 84 086 | 8 896 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Huitfeldt-Kaas As | Company | 50.0% | 50.0% | 2024 |
Sibirius Holding As | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vassili Sibirius | Chief Executive Officer | 0 companies |
| Anders Huitfeldt-Kaas | Chairman | 0 companies |