| Revenue | NOK 6,3M | -2% |
| EBITDA | NOK 1,4M | -26% |
| Net profit | NOK 1,1M | -26% |
| Total assets | NOK 2,4M | -22% |
| Equity | NOK 324K | +6% |
| Employees | 5 | — |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 075 | 6 818 | 8 001 | 5 157 | 5 131 | 5 059 | 5 385 | 5 737 | 6 050 | 8 013 | 8 480 | 4 882 | 5 000 | 5 145 | 6 467 | 6 336 |
| Staff expenses | −3 191 | −2 926 | −2 981 | −3 130 | −3 494 | −2 909 | −2 792 | −2 362 | −2 605 | −3 516 | −3 568 | −2 920 | −3 043 | −2 962 | −3 100 | −3 215 |
| EBITDA | 2 206 | 1 961 | 3 316 | 538 | 433 | 1 198 | 1 690 | 2 340 | 2 579 | 3 873 | 3 631 | 816 | 808 | 1 009 | 1 910 | 1 408 |
| Depreciation & amort. | −121 | −39 | −21 | −48 | −116 | −103 | −109 | −38 | −51 | −51 | −65 | −43 | −24 | −31 | −14 | −6 |
| EBIT | 2 085 | 1 922 | 3 295 | 490 | 317 | 1 094 | 1 581 | 2 302 | 2 528 | 3 822 | 3 566 | 774 | 784 | 978 | 1 896 | 1 401 |
| Net financials | 101 | 349 | 61 | 64 | 53 | 22 | 4 | 9 | 2 | 0 | 3 | 1 | −0 | 1 | 1 | 1 |
| Profit before tax | 2 185 | 2 271 | 3 356 | 554 | 371 | 1 117 | 1 585 | 2 311 | 2 529 | 3 822 | 3 569 | 775 | 784 | 979 | 1 897 | 1 402 |
| Tax | 619 | 565 | 942 | 158 | 104 | 303 | 430 | 583 | 615 | 880 | 785 | 170 | 173 | 216 | 418 | 309 |
| Net profit | 1 566 | 1 706 | 2 414 | 395 | 266 | 814 | 1 154 | 1 728 | 1 915 | 2 942 | 2 784 | 604 | 612 | 764 | 1 479 | 1 093 |
| Item | 2008 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 915 | 2 573 | 5 973 | 2 956 | 2 843 | 3 633 | 2 499 | 825 | 4 298 | 5 405 | 4 869 | 2 785 | 2 408 | 2 377 | 3 021 | 2 354 |
| Equity | 1 271 | 1 565 | 1 604 | 1 639 | 1 653 | 1 664 | 250 | 261 | 275 | 292 | 306 | 302 | 312 | 307 | 307 | 324 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 644 | 1 008 | 4 369 | 1 317 | 1 190 | 1 969 | 2 249 | 564 | 4 022 | 5 113 | 4 562 | 2 482 | 2 096 | 2 070 | 2 714 | 2 030 |
| Total debt | 2 644 | 1 008 | 4 369 | 0 | 1 190 | 1 969 | 0 | 0 | 0 | 0 | 4 562 | 2 482 | 2 096 | 2 070 | 2 714 | 2 030 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Deputy Member | Deputy Member | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
As Vi-Will | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Grete Lundstrøm | Deputy Member | 0 companies |
| Per Wilhelm Johnsen | Chairman | 0 companies |