| Revenue | NOK 29M | +6% |
| EBITDA | NOK 2,5M | -32% |
| Net profit | NOK 1,6M | -36% |
| Total assets | NOK 8,3M | -31% |
| Equity | NOK 831K | -22% |
| Employees | 18 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 13 779 | 23 828 | 27 736 | 30 868 | 25 760 | 27 414 | 28 993 |
| Staff expenses | −5 267 | −9 182 | −11 522 | −12 448 | −10 929 | −11 491 | −12 339 |
| EBITDA | 2 288 | 3 715 | 2 866 | 4 852 | 2 866 | 3 704 | 2 520 |
| Depreciation & amort. | −68 | −115 | −190 | −240 | −250 | −391 | −405 |
| EBIT | 2 220 | 3 600 | 2 676 | 4 612 | 2 616 | 3 313 | 2 115 |
| Net financials | −21 | −16 | −2 | −15 | 2 | −62 | −31 |
| Profit before tax | 2 199 | 3 585 | 2 674 | 4 597 | 2 618 | 3 251 | 2 085 |
| Tax | 507 | 790 | 590 | 1 012 | 578 | 719 | 461 |
| Net profit | 1 692 | 2 795 | 2 084 | 3 584 | 2 040 | 2 532 | 1 624 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 5 098 | 7 714 | 9 514 | 10 539 | 7 917 | 12 151 | 8 329 |
| Equity | 1 087 | 2 681 | 1 616 | 1 700 | 1 029 | 1 061 | 831 |
| Long-term debt | 0 | 136 | 199 | 13 | 0 | 1 741 | 1 634 |
| Short-term debt | 4 012 | 4 898 | 7 699 | 8 826 | 6 888 | 9 349 | 5 864 |
| Total debt | 4 012 | 5 033 | 7 898 | 8 839 | 6 888 | 11 090 | 7 498 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GF Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vgr Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Geir Flåten | Chief Executive Officer | 0 companies |
| Vidar Green Pedersen | Chairman | 0 companies |
| Robert Jack Arntzen | Board of Directors | 0 companies |
| Robert Jack Arntsen | Board of Directors | 0 companies |