| Revenue | NOK 9,8M | -4% |
| EBITDA | NOK 3,5M | +0% |
| Net profit | NOK 98K | +108% |
| Total assets | NOK 79,3M | +0% |
| Equity | NOK 75,7M | +0% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 567 | 12 895 | 13 052 | 13 250 | 13 371 | 13 494 | 13 764 | 13 975 | 14 283 | 14 686 | 14 820 | 9 698 | 11 505 | 8 576 | 6 987 | 8 535 | 10 241 | 9 839 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 9 752 | 12 054 | 12 325 | 12 521 | 12 614 | 12 652 | 12 501 | 12 755 | 13 417 | 13 877 | 13 969 | 8 433 | 10 311 | 4 795 | 3 354 | 2 782 | 3 557 | 3 540 |
| Depreciation & amort. | −2 688 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 046 | −3 096 | −3 202 | −3 202 | −3 202 | −3 407 | −3 553 |
| EBIT | 7 063 | 9 008 | 9 279 | 9 475 | 9 567 | 9 606 | 9 455 | 9 708 | 10 371 | 10 831 | 10 923 | 5 387 | 7 215 | 1 593 | 152 | −419 | 150 | −13 |
| Net financials | −4 104 | −5 358 | −5 478 | −4 888 | −5 443 | −5 536 | −5 413 | −4 996 | −4 385 | −3 068 | −2 956 | −2 491 | −729 | −891 | −1 855 | −2 183 | −1 786 | 139 |
| Profit before tax | 2 960 | 3 650 | 3 801 | 4 587 | 4 124 | 4 070 | 4 042 | 4 713 | 5 986 | 7 763 | 7 966 | 2 896 | 6 486 | 702 | −1 703 | −2 603 | −1 636 | 126 |
| Tax | 829 | 1 022 | 1 064 | 1 284 | 1 155 | 997 | 1 091 | 931 | 1 317 | 1 677 | 1 643 | 637 | 1 427 | 154 | −375 | −573 | −360 | 28 |
| Net profit | 2 131 | 2 628 | 2 737 | 3 302 | 2 970 | 3 073 | 2 951 | 3 782 | 4 669 | 6 086 | 6 324 | 2 259 | 5 059 | 547 | −1 328 | −2 030 | −1 276 | 98 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 125 269 | 123 277 | 147 455 | 146 321 | 129 161 | 125 682 | 121 814 | 119 587 | 115 891 | 112 781 | 115 500 | 97 458 | 95 809 | 134 552 | 136 970 | 138 952 | 79 563 | 79 338 |
| Equity | 13 060 | 15 688 | 18 157 | 20 175 | 21 874 | 23 413 | 24 556 | 25 799 | 26 649 | 27 314 | 35 385 | 35 647 | 35 465 | 81 771 | 78 942 | 76 912 | 75 636 | 75 734 |
| Long-term debt | 0 | 0 | 0 | 0 | 104 076 | 98 727 | 93 399 | 89 079 | 83 373 | 77 588 | 71 734 | 59 193 | 53 765 | 50 868 | 53 182 | 59 402 | 2 797 | 2 825 |
| Short-term debt | 3 994 | 3 285 | 1 776 | 3 123 | 3 210 | 3 542 | 3 859 | 4 709 | 5 870 | 7 879 | 8 382 | 2 619 | 6 579 | 1 914 | 4 846 | 2 638 | 1 130 | 779 |
| Total debt | 112 210 | 107 590 | 129 299 | 126 146 | 107 286 | 102 269 | 97 258 | 93 788 | 89 242 | 85 467 | 80 116 | 61 812 | 60 344 | 52 781 | 58 028 | 62 040 | 3 927 | 3 604 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Havila Ariel As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vegard Sævik | Chief Executive Officer | 0 companies |
| Hege Sævik Rabben | Chairman | 0 companies |
| Njål Sævik | Board of Directors | 0 companies |