| Revenue | NOK 11,4M | +7% |
| EBITDA | NOK -165K | +79% |
| Net profit | NOK -306K | +69% |
| Total assets | NOK 2,9M | +11% |
| Equity | NOK -441K | -227% |
| Employees | 13 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Revenue | 0 | 782 | 8 663 | 6 956 | 8 458 | 10 658 | 11 419 |
| Staff expenses | −0 | −1 479 | −5 225 | −4 107 | −3 999 | −6 483 | −6 754 |
| EBITDA | −3 | −1 670 | −116 | −287 | 828 | −805 | −165 |
| Depreciation & amort. | −0 | −61 | −208 | −210 | −202 | −171 | −144 |
| EBIT | −3 | −1 731 | −324 | −498 | 625 | −976 | −309 |
| Net financials | 0 | −3 | −29 | −8 | −12 | 1 | 3 |
| Profit before tax | −3 | −1 735 | −353 | −505 | 613 | −975 | −306 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | −3 | −1 735 | −353 | −505 | 613 | −975 | −306 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|
| Total assets | 32 | 1 994 | 2 409 | 1 587 | 3 468 | 2 608 | 2 888 |
| Equity | 19 | 1 084 | 732 | 227 | 840 | −135 | −441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 910 | 1 677 | 1 360 | 2 628 | 2 743 | 3 329 |
| Total debt | 13 | 910 | 1 677 | 1 360 | 2 628 | 2 743 | 3 329 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Shepherd'S Pie Capital As | Company | 67.0% | 67.0% | 2023 |
Tine Sa | Company | 33.4% | 33.4% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Værnes Øien | Chief Executive Officer | 0 companies |
| Øystein Ruud | Chairman | 0 companies |
| Kennet Myklebust | Board of Directors | 0 companies |
| Eirik Selmer-Olsen | Board of Directors | 0 companies |