| Revenue | NOK 38,5M | -6% |
| EBITDA | NOK 3,4M | -49% |
| Net profit | NOK 4,2M | -34% |
| Total assets | NOK 52,2M | +39% |
| Equity | NOK 12,7M | +1% |
| Employees | 25 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 18 584 | 22 354 | 27 522 | 40 907 | 38 536 |
| Staff expenses | −14 396 | −16 313 | −19 179 | −22 866 | −24 661 |
| EBITDA | −2 684 | −3 565 | −2 161 | 6 604 | 3 370 |
| Depreciation & amort. | −95 | −91 | −51 | −51 | −26 |
| EBIT | −2 779 | −3 656 | −2 212 | 6 552 | 3 344 |
| Net financials | 122 | −20 | 459 | 1 342 | 1 770 |
| Profit before tax | −2 657 | −3 676 | −1 753 | 7 894 | 5 114 |
| Tax | −1 094 | −1 280 | −648 | 1 548 | 929 |
| Net profit | −1 563 | −2 396 | −1 105 | 6 346 | 4 186 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 26 714 | 28 169 | 31 170 | 37 634 | 52 183 |
| Equity | 11 646 | 9 249 | 8 144 | 12 490 | 12 676 |
| Long-term debt | 94 | 94 | 352 | 467 | 430 |
| Short-term debt | 14 974 | 18 826 | 22 675 | 24 677 | 39 077 |
| Total debt | 15 068 | 18 920 | 23 026 | 25 144 | 39 508 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VM Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (1) | ||
JR Chief Executive Officer | Chief Executive Officer | 2011 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2023 | |
| Former (3) | ||
| Board of Directors | 2018 – 2023 | |
| Board of Directors | 2023 – 2023 | |
| Board of Directors | 2018 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jorulv Rangnes | Chief Executive Officer | 0 companies |
| Vilde Marie Sørensen | Chief Executive Officer | 0 companies |
| Sigrid Tveiten | Board of Directors | 0 companies |
| Jon Aage Sørensen | Chairman | 0 companies |
| Jon Eirik Sørensen | Board of Directors | 0 companies |
| Vibeke Skar Sørensen | Board of Directors | 0 companies |