| Revenue | NOK 7,5M | -21% |
| EBITDA | NOK -4,4M | -89% |
| Net profit | NOK -4,5M | -82% |
| Total assets | NOK 5,4M | -28% |
| Equity | NOK 2,1M | -54% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 987 | 6 786 | 7 614 | 7 689 | 7 488 | 8 041 | 8 546 | 9 910 | 10 248 | 11 359 | 12 526 | 12 316 | 12 325 | 13 065 | 13 219 | 9 454 | 7 459 |
| Staff expenses | −4 728 | −4 917 | −5 718 | −5 594 | −6 197 | −5 793 | −6 163 | −6 890 | −7 264 | −7 877 | −9 012 | −8 844 | −8 627 | −9 106 | −8 541 | −9 068 | −9 139 |
| EBITDA | 252 | 272 | 469 | −230 | −386 | 269 | 435 | 777 | 1 032 | 1 198 | 1 030 | 782 | 817 | 1 222 | 2 010 | −2 346 | −4 434 |
| Depreciation & amort. | −201 | −113 | −98 | −62 | −31 | −25 | −26 | −11 | −25 | −35 | −43 | −25 | −157 | −181 | −94 | −87 | −58 |
| EBIT | 51 | 158 | 371 | −292 | −417 | 243 | 409 | 766 | 1 007 | 1 163 | 987 | 757 | 660 | 1 042 | 1 916 | −2 434 | −4 492 |
| Net financials | −4 | −5 | −5 | 3 | −7 | 16 | 23 | 20 | 22 | 18 | 21 | 25 | 43 | 30 | 34 | 30 | 38 |
| Profit before tax | 47 | 153 | 366 | −289 | −424 | 259 | 432 | 786 | 1 029 | 1 181 | 1 008 | 782 | 703 | 1 072 | 1 950 | −2 403 | −4 454 |
| Tax | 14 | 42 | 19 | −166 | 227 | −0 | −0 | 74 | 263 | 290 | 244 | 179 | 156 | 236 | 429 | 39 | −0 |
| Net profit | 34 | 111 | 347 | −122 | −650 | 259 | 432 | 712 | 766 | 891 | 765 | 603 | 547 | 836 | 1 521 | −2 442 | −4 454 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4 134 | 3 912 | 4 181 | 4 127 | 3 493 | 3 876 | 4 370 | 5 477 | 6 478 | 7 670 | 8 133 | 8 311 | 8 203 | 9 495 | 10 623 | 7 455 | 5 360 |
| Equity | 1 568 | 1 679 | 2 026 | 1 903 | 1 253 | 1 512 | 1 944 | 2 656 | 2 922 | 3 213 | 3 478 | 4 081 | 4 628 | 5 464 | 6 984 | 4 542 | 2 088 |
| Long-term debt | 0 | 0 | 0 | 278 | 204 | 93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 073 | 1 819 | 1 785 | 1 946 | 2 037 | 2 272 | 2 425 | 2 822 | 3 556 | 4 457 | 4 656 | 4 230 | 3 575 | 4 032 | 3 639 | 2 912 | 3 271 |
| Total debt | 2 566 | 2 233 | 2 155 | 2 223 | 2 240 | 2 364 | 2 425 | 2 822 | 3 556 | 4 457 | 4 656 | 4 230 | 3 575 | 4 032 | 3 639 | 2 912 | 3 271 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SL Deputy Member | Deputy Member | 2022 | — | — |
MØ Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
HG Deputy Member | Deputy Member | 2021 | — | — |
KE Deputy Member | Deputy Member | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vidju Holding As | Company | 81.8% | 81.8% | 2022 |
Hemsedal Energi Holding As | Company | 18.2% | 18.2% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Svein Løstegård Solhjell | Deputy Member | 0 companies |
| Magne Østdahl | Chief Executive Officer | 0 companies |
| Herman Gandrudbakken | Deputy Member | 0 companies |
| Kjell Erik Østdahl | Deputy Member | 0 companies |
| Tor Egil Buøen | Board of Directors | 0 companies |
| Audun Grynning | Chairman | 0 companies |
| Jørn Øyvind Corneliussen | Board of Directors | 0 companies |
| Per Gunnar Markegård | Deputy Chairman | 0 companies |
| Knut Markegård | Board of Directors | 0 companies |
| Kinga Aleksandra Anderdal | Board of Directors | 0 companies |
| Aslak Bøygard | Board of Directors | 0 companies |