| Revenue | NOK 1M | +4% |
| EBITDA | NOK 847K | +2% |
| Net profit | NOK -182K | -113% |
| Total assets | NOK 18,3M | +0% |
| Equity | NOK 1,9M | -9% |
| Employees | 0 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 126 | 501 | 650 | 660 | 851 | 967 | 1 003 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 85 | 435 | 552 | 575 | 710 | 827 | 847 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 85 | 435 | 552 | 575 | 710 | 827 | 847 |
| Net financials | −71 | −282 | −324 | −278 | −567 | −913 | −1 029 |
| Profit before tax | 14 | 153 | 228 | 296 | 143 | −85 | −182 |
| Tax | 2 | 34 | 50 | 65 | 31 | −0 | −0 |
| Net profit | 12 | 120 | 178 | 231 | 111 | −85 | −182 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 7 416 | 12 335 | 12 351 | 12 350 | 18 418 | 18 391 | 18 340 |
| Equity | 1 537 | 1 656 | 1 834 | 2 065 | 2 176 | 2 091 | 1 909 |
| Long-term debt | 5 861 | 10 613 | 10 445 | 10 166 | 16 058 | 16 180 | 16 312 |
| Short-term debt | 18 | 66 | 73 | 119 | 184 | 120 | 120 |
| Total debt | 5 879 | 10 679 | 10 517 | 10 285 | 16 241 | 16 300 | 16 431 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VJ Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jelstad As | Company | 50.0% | 50.0% | 2022 |
Myrmel Holding As | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vegard Jelstad | Chief Executive Officer | 0 companies |
| Pål Myrmel Skinstad | Board of Directors | 0 companies |
| Kristin Myrmel Skinstad | Chairman | 0 companies |