| Revenue | NOK 0 | — |
| EBITDA | NOK -33K | +26% |
| Net profit | NOK -26K | +51% |
| Total assets | NOK 266K | -62% |
| Equity | NOK 114K | -48% |
| Employees | 10 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 552 | 8 190 | 8 289 | 6 632 | 5 148 | 6 811 | 7 284 | 7 492 | 7 428 | 6 905 | 6 947 | 7 292 | 6 662 | 6 516 | 7 092 | 7 818 | 6 607 | 0 |
| Staff expenses | −2 007 | −2 027 | −2 078 | −1 771 | −1 730 | −2 204 | −2 395 | −2 220 | −2 066 | −1 914 | −1 971 | −2 041 | −1 718 | −2 004 | −2 255 | −2 259 | −2 021 | −15 |
| EBITDA | 397 | 730 | 479 | 513 | 266 | 331 | 240 | 677 | 640 | 349 | 182 | 298 | 210 | −296 | −193 | 238 | −45 | −33 |
| Depreciation & amort. | −29 | −32 | −16 | −14 | −28 | −192 | −199 | −218 | −216 | −208 | −75 | −120 | −119 | −162 | −172 | −131 | −43 | −0 |
| EBIT | 367 | 698 | 463 | 499 | 238 | 139 | 41 | 460 | 424 | 141 | 107 | 178 | 91 | −458 | −366 | 107 | −88 | −33 |
| Net financials | 166 | 73 | 100 | 76 | 69 | 70 | 107 | 48 | 15 | 12 | 9 | 9 | 9 | 11 | 12 | 13 | 17 | 0 |
| Profit before tax | 533 | 772 | 563 | 574 | 307 | 209 | 148 | 508 | 439 | 153 | 116 | 187 | 100 | −447 | −354 | 121 | −71 | −33 |
| Tax | 148 | 215 | 157 | 160 | 85 | 56 | 38 | 136 | 109 | 37 | 27 | 39 | 20 | −101 | −80 | 24 | −19 | −7 |
| Net profit | 385 | 557 | 406 | 415 | 222 | 153 | 109 | 372 | 330 | 115 | 89 | 147 | 80 | −346 | −274 | 97 | −52 | −26 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3 579 | 4 220 | 5 996 | 5 888 | 2 987 | 3 252 | 7 113 | 4 737 | 3 599 | 2 809 | 2 305 | 2 291 | 2 517 | 2 365 | 4 112 | 1 870 | 692 | 266 |
| Equity | 2 877 | 3 434 | 3 839 | 4 254 | 1 476 | 1 630 | 1 601 | 500 | 500 | 615 | 705 | 722 | 730 | 488 | 453 | 550 | 220 | 114 |
| Long-term debt | 0 | 0 | 0 | 0 | 38 | 28 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 702 | 787 | 2 156 | 1 634 | 1 473 | 1 595 | 5 496 | 4 237 | 3 099 | 2 194 | 1 600 | 1 570 | 1 788 | 1 877 | 3 659 | 1 320 | 472 | 152 |
| Total debt | 702 | 787 | 2 156 | 1 634 | 1 510 | 1 623 | 5 512 | 4 237 | 3 099 | 2 194 | 1 600 | 1 570 | 1 788 | 1 877 | 3 659 | 1 320 | 472 | 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DA Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AW Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Willumsen Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Daniel Akselsen | Chief Executive Officer | 0 companies |
| Andreas Willumsen | Chief Executive Officer | 0 companies |
| Randi Margrethe Dyrkoren Willumsen | Board of Directors | 0 companies |
| Håkon Løbach Willumsen | Chairman | 0 companies |