| Revenue | NOK 999K | -17% |
| EBITDA | NOK -1,4M | -10% |
| Net profit | NOK -1,8M | -6% |
| Total assets | NOK 460K | -39% |
| Equity | NOK -5,4M | -51% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 389 | 2 811 | 3 141 | 2 677 | 1 674 | 1 520 | 1 670 | 1 549 | 1 537 | 1 205 | 999 |
| Staff expenses | −1 480 | −1 417 | −1 444 | −1 561 | −1 054 | −750 | −753 | −812 | −942 | −1 001 | −1 015 |
| EBITDA | 347 | −107 | 241 | −338 | −764 | −673 | −587 | −612 | −871 | −1 227 | −1 353 |
| Depreciation & amort. | −58 | −80 | −190 | −153 | −396 | −151 | −248 | −361 | −469 | −377 | −335 |
| EBIT | 289 | −187 | 51 | −491 | −1 160 | −823 | −835 | −973 | −1 340 | −1 604 | −1 688 |
| Net financials | −34 | −43 | −38 | −67 | −103 | −123 | −97 | −98 | −111 | −135 | −157 |
| Profit before tax | 256 | −229 | 13 | −558 | −1 262 | −946 | −932 | −1 071 | −1 451 | −1 740 | −1 845 |
| Tax | 86 | −27 | 30 | −114 | −265 | 177 | 379 | −0 | −0 | −0 | −0 |
| Net profit | 170 | −202 | −16 | −444 | −998 | −1 123 | −1 311 | −1 071 | −1 451 | −1 740 | −1 845 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 098 | 1 170 | 914 | 1 792 | 1 339 | 982 | 882 | 1 359 | 1 213 | 753 | 460 |
| Equity | 432 | 230 | 213 | −231 | −1 058 | −1 582 | −1 842 | −1 713 | −1 864 | −3 604 | −5 449 |
| Long-term debt | 0 | 0 | 126 | 1 708 | 1 366 | 1 077 | 1 439 | 1 438 | 1 438 | 1 413 | 1 028 |
| Short-term debt | 665 | 739 | 575 | 315 | 1 032 | 1 487 | 1 286 | 1 634 | 1 639 | 2 944 | 4 881 |
| Total debt | 665 | 941 | 701 | 2 022 | 2 398 | 2 564 | 2 724 | 3 072 | 3 077 | 4 357 | 5 909 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VL Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aspaas & Frostad Da | Company | 98.6% | 98.6% | 2024 |
| Individual | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vegard Landaas | Chief Executive Officer | 0 companies |
| Gudny Aspaas Frostad | Chief Executive Officer | 0 companies |
| Thomas Wolden | Board of Directors | 0 companies |
| Simen Gorm Kittilsen Frostad | Chairman | 0 companies |
| Martin Abrahamsen | Chairman | 0 companies |