| Revenue | NOK 36,1M | +4% |
| EBITDA | NOK 7,4M | +36% |
| Net profit | NOK 5,4M | +48% |
| Total assets | NOK 16,2M | +50% |
| Equity | NOK 7M | +17% |
| Employees | 13 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 28 265 | 27 860 | 28 387 | 29 364 | 23 214 | 31 348 | 25 250 | 28 554 | 42 820 | 38 267 | 35 506 | 34 766 | 35 180 | 43 967 | 49 695 | 34 713 | 36 134 |
| Staff expenses | −2 503 | −2 622 | −2 747 | −2 439 | −2 611 | −2 802 | −2 844 | −2 565 | −2 690 | −3 248 | −3 256 | −3 585 | −3 953 | −3 973 | −8 227 | −7 848 | −8 089 |
| EBITDA | 2 561 | 3 029 | −371 | 2 373 | −2 054 | 1 456 | 3 009 | 3 745 | 9 908 | 8 643 | 9 719 | 7 924 | 9 445 | 9 786 | 11 569 | 5 470 | 7 420 |
| Depreciation & amort. | −517 | −551 | −582 | −515 | −502 | −423 | −397 | −372 | −332 | −330 | −439 | −487 | −443 | −609 | −689 | −863 | −750 |
| EBIT | 2 043 | 2 478 | −953 | 1 858 | −2 556 | 1 033 | 2 612 | 3 373 | 9 576 | 8 313 | 9 280 | 7 437 | 9 002 | 9 177 | 10 880 | 4 607 | 6 670 |
| Net financials | −235 | −144 | −127 | −179 | −276 | −280 | −53 | −27 | 18 | 38 | −36 | 37 | 38 | 40 | 35 | 56 | 236 |
| Profit before tax | 1 808 | 2 335 | −1 080 | 1 679 | −2 832 | 753 | 2 559 | 3 346 | 9 593 | 8 351 | 9 244 | 7 474 | 9 040 | 9 217 | 10 914 | 4 663 | 6 905 |
| Tax | 509 | 623 | −313 | 471 | −791 | 210 | 694 | 907 | 2 389 | 1 997 | 2 123 | 1 646 | 1 992 | 2 028 | 2 401 | 1 029 | 1 513 |
| Net profit | 1 299 | 1 712 | −767 | 1 208 | −2 041 | 543 | 1 865 | 2 439 | 7 205 | 6 354 | 7 122 | 5 827 | 7 049 | 7 189 | 8 513 | 3 634 | 5 392 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 486 | 8 430 | 6 851 | 9 074 | 11 686 | 10 562 | 12 779 | 15 275 | 17 471 | 16 400 | 20 939 | 13 833 | 15 165 | 15 191 | 19 851 | 10 816 | 16 246 |
| Equity | 849 | 843 | 470 | 908 | −371 | 540 | 1 705 | 2 144 | 3 150 | 3 204 | 3 226 | 3 253 | 7 301 | 8 261 | 8 351 | 5 980 | 7 014 |
| Long-term debt | 0 | 0 | 0 | 0 | 7 909 | 6 795 | 6 551 | 6 763 | 2 075 | 771 | 6 070 | 1 068 | 145 | 170 | 214 | 190 | 141 |
| Short-term debt | 4 562 | 5 175 | 2 033 | 3 531 | 4 148 | 3 227 | 4 524 | 6 369 | 12 246 | 12 426 | 11 643 | 9 512 | 7 719 | 6 760 | 11 285 | 4 647 | 9 091 |
| Total debt | 7 637 | 7 587 | 6 381 | 8 166 | 12 057 | 10 023 | 11 074 | 13 132 | 14 321 | 13 196 | 17 713 | 10 580 | 7 864 | 6 930 | 11 499 | 4 836 | 9 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ØS Deputy Member | Deputy Member | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fv Invest As | Company | 68.2% | 68.2% | 2024 |
Vangstad Invest As | Company | 31.8% | 31.8% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Øystein Sivertsen | Deputy Member | 0 companies |
| Fredrik Balgård Vangstad | Board of Directors | 0 companies |
| Åsmund Ivar Vangstad | Chairman | 0 companies |
| Eli Vangstad | Board of Directors | 0 companies |