| Revenue | NOK 240,7M | +14% |
| EBITDA | NOK 32,9M | +16% |
| Net profit | NOK 25,3M | +15% |
| Total assets | NOK 96,5M | +17% |
| Equity | NOK 59,3M | +52% |
| Employees | 69 | — |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 154 965 | 141 133 | 136 395 | 107 913 | 127 803 | 144 234 | 156 018 | 170 810 | 178 733 | 194 383 | 191 598 | 190 785 | 195 067 | 209 401 | 211 940 | 240 730 |
| Staff expenses | −44 375 | −40 714 | −34 590 | −29 547 | −33 688 | −38 854 | −40 768 | −44 358 | −48 268 | −45 758 | −47 417 | −47 908 | −49 947 | −54 380 | −47 211 | −51 574 |
| EBITDA | 7 093 | 8 200 | 12 507 | 12 205 | 15 877 | 13 216 | 19 691 | 19 525 | 21 043 | 28 650 | 25 758 | 29 278 | 27 083 | 23 919 | 28 367 | 32 860 |
| Depreciation & amort. | −274 | −278 | −212 | −304 | −481 | −441 | −384 | −447 | −364 | −272 | −242 | −235 | −224 | −236 | −226 | −598 |
| EBIT | 6 819 | 7 923 | 12 295 | 11 901 | 15 396 | 12 775 | 19 307 | 19 078 | 20 679 | 28 379 | 25 517 | 29 043 | 26 859 | 23 683 | 28 141 | 32 263 |
| Net financials | 189 | 183 | 967 | 4 576 | 2 474 | 6 640 | 5 306 | 7 114 | 18 600 | 3 283 | 230 | 330 | 447 | 383 | 220 | 221 |
| Profit before tax | 6 820 | 8 105 | 13 262 | 16 478 | 17 870 | 19 415 | 24 612 | 26 192 | 39 279 | 31 662 | 25 746 | 29 373 | 27 307 | 24 066 | 28 361 | 32 484 |
| Tax | 1 893 | 2 179 | 3 432 | 3 575 | 4 523 | 3 626 | 5 414 | 4 985 | 5 152 | 6 806 | 5 671 | 6 465 | 5 999 | 5 263 | 6 284 | 7 153 |
| Net profit | 4 308 | 5 926 | 9 831 | 12 902 | 13 347 | 15 789 | 19 199 | 21 206 | 34 127 | 24 856 | 20 075 | 22 907 | 21 308 | 18 803 | 22 077 | 25 331 |
| Item | 2008 | 2009 | 2010 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24 768 | 33 129 | 44 972 | 43 187 | 54 779 | 60 908 | 76 974 | 81 413 | 100 965 | 81 517 | 75 079 | 77 372 | 73 799 | 84 803 | 82 598 | 96 502 |
| Equity | 11 710 | 4 559 | 14 390 | 19 614 | 23 961 | 29 750 | 33 949 | 38 155 | 32 282 | 27 236 | 47 310 | 49 218 | 43 126 | 51 929 | 39 006 | 59 336 |
| Long-term debt | 9 514 | 6 236 | 13 707 | 285 | 95 | 2 | 39 | 61 | 194 | 82 | 44 | 152 | 174 | 201 | 186 | 53 |
| Short-term debt | 20 966 | 32 961 | 16 279 | 22 986 | 30 618 | 31 155 | 42 986 | 43 197 | 68 489 | 54 200 | 27 724 | 28 002 | 30 499 | 32 673 | 43 407 | 37 113 |
| Total debt | 30 480 | 39 197 | 29 986 | 23 272 | 30 713 | 31 158 | 43 025 | 43 258 | 68 683 | 54 282 | 27 768 | 28 155 | 30 673 | 32 874 | 43 592 | 37 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vms Operations As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Ole Frønes | Chief Executive Officer | 0 companies |
| Jannicke Trana Johansen | Board of Directors | 0 companies |
| Frode Johansen | Chairman | 0 companies |
| Cathrine Trana Johansen | Board of Directors | 0 companies |
| Espen-Andre Kråkemo | Board of Directors | 0 companies |