| Revenue | NOK 40M | -2% |
| EBITDA | NOK 2,4M | -48% |
| Net profit | NOK -1,9M | -71% |
| Total assets | NOK 27,1M | +7% |
| Equity | NOK 8,1M | -35% |
| Employees | 13 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 18 114 | 24 353 | 23 092 | 28 692 | 40 943 | 39 961 |
| Staff expenses | −3 960 | −7 379 | −5 671 | −7 309 | −7 788 | −8 680 |
| EBITDA | 6 521 | −2 534 | 2 045 | 5 573 | 4 553 | 2 353 |
| Depreciation & amort. | −72 | −2 655 | −3 817 | −4 647 | −5 265 | −4 676 |
| EBIT | 6 450 | −5 189 | −1 771 | 926 | −713 | −2 324 |
| Net financials | 295 | −1 042 | −500 | −696 | −744 | −168 |
| Profit before tax | 6 745 | −6 231 | −2 271 | 230 | −1 457 | −2 492 |
| Tax | 1 486 | −1 368 | −602 | 55 | −317 | −546 |
| Net profit | 5 259 | −4 863 | −1 669 | 174 | −1 140 | −1 945 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 9 493 | 16 239 | 16 879 | 17 742 | 25 293 | 27 051 |
| Equity | 1 259 | −3 244 | 1 700 | 4 242 | 12 352 | 8 081 |
| Long-term debt | 9 | 9 366 | 4 000 | 3 333 | 0 | 0 |
| Short-term debt | 8 226 | 10 118 | 11 179 | 10 167 | 12 941 | 18 970 |
| Total debt | 8 234 | 19 483 | 15 179 | 13 501 | 12 941 | 18 970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VG Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
MJ Deputy Member | Deputy Member | 2024 | — | — |
TA Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Person | Role here | Other companies |
|---|---|---|
| Vegard Grepstad | Chief Executive Officer | 0 companies |
| Mikko Johannes Marttinen | Deputy Member | 0 companies |
| Tonje Andersen Krog | Chief Executive Officer | 0 companies |
| Hege Rob Moi | Board of Directors | 0 companies |
| Asgeir Løno | Board of Directors | 0 companies |
| Tor Andersen | Board of Directors | 0 companies |
| Geir Kristoffer Vassdal | Board of Directors | 0 companies |
| Frode Herland | Board of Directors | 0 companies |
| Knut Nitter Wie | Board of Directors | 0 companies |
| Tore Totland | Board of Directors | 0 companies |
| Ivar Borge | Chairman | 0 companies |
| Birthe Elkjær | Chairman | 0 companies |
| Trond Birkeland | Board of Directors | 0 companies |