| Revenue | NOK 37,5M | +24% |
| EBITDA | NOK 13,7M | +52% |
| Net profit | NOK 10,3M | +55% |
| Total assets | NOK 20,9M | +35% |
| Equity | NOK 3,6M | +103% |
| Employees | 18 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 629 | 7 450 | 8 108 | 8 597 | 8 658 | 10 681 | 11 866 | 17 446 | 19 430 | 21 786 | 24 673 | 30 298 | 37 526 |
| Staff expenses | −3 780 | −4 593 | −4 919 | −5 569 | −5 303 | −6 822 | −7 119 | −10 855 | −11 471 | −12 550 | −14 052 | −16 624 | −19 847 |
| EBITDA | 1 072 | 1 155 | 1 076 | 1 116 | 1 038 | 997 | 1 483 | 3 013 | 4 029 | 4 841 | 7 016 | 9 067 | 13 740 |
| Depreciation & amort. | −74 | −105 | −99 | −95 | −15 | −24 | −233 | −386 | −543 | −606 | −595 | −580 | −484 |
| EBIT | 998 | 1 050 | 977 | 1 021 | 1 023 | 974 | 1 250 | 2 627 | 3 487 | 4 236 | 6 421 | 8 487 | 13 256 |
| Net financials | 73 | −34 | −40 | −7 | 25 | 8 | −242 | −187 | −143 | −37 | −14 | 30 | −11 |
| Profit before tax | 1 071 | 1 016 | 938 | 1 014 | 1 048 | 982 | 1 008 | 2 440 | 3 344 | 4 199 | 6 407 | 8 517 | 13 245 |
| Tax | 285 | 270 | 232 | 263 | 243 | 217 | 266 | 544 | 748 | 926 | 1 411 | 1 871 | 2 918 |
| Net profit | 786 | 746 | 706 | 751 | 805 | 765 | 743 | 1 896 | 2 596 | 3 274 | 4 996 | 6 646 | 10 327 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 675 | 5 888 | 5 707 | 6 331 | 6 551 | 7 735 | 9 083 | 10 986 | 9 466 | 8 479 | 10 630 | 15 457 | 20 940 |
| Equity | 594 | 840 | 1 046 | 1 096 | 1 201 | 1 366 | 1 859 | 1 755 | 2 351 | 1 624 | 2 120 | 1 767 | 3 594 |
| Long-term debt | 2 650 | 2 533 | 2 410 | 2 239 | 2 057 | 2 937 | 2 698 | 3 802 | 961 | 0 | 0 | 0 | 0 |
| Short-term debt | 2 432 | 2 515 | 2 252 | 2 996 | 3 292 | 3 432 | 4 526 | 5 430 | 6 155 | 6 855 | 8 510 | 13 691 | 17 346 |
| Total debt | 5 082 | 5 048 | 4 662 | 5 235 | 5 350 | 6 369 | 7 224 | 9 231 | 7 115 | 6 855 | 8 510 | 13 691 | 17 346 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Valg As | Company | 55.0% | 55.0% | 2024 |
Nono As | Company | 45.0% | 45.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vibeke Sørensen | Chief Executive Officer | 0 companies |
| Odd Åge Myre | Board of Directors | 0 companies |
| Audun Myre | Board of Directors | 0 companies |
| Vilhelm Torkellsen | Chairman | 0 companies |