| Revenue | NOK 13,2M | -15% |
| EBITDA | NOK 1,7M | -50% |
| Net profit | NOK 1,4M | -50% |
| Total assets | NOK 4,5M | -23% |
| Equity | NOK 2,5M | +69% |
| Employees | 7 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 8 607 | 8 121 | 8 420 | 9 052 | 9 218 | 10 976 | 12 168 | 12 984 | 11 839 | 13 348 | 13 250 | 12 464 | 3 425 | 1 536 | 14 975 | 16 365 | 15 476 | 13 215 |
| Staff expenses | −0 | −2 053 | −2 029 | −2 007 | −2 390 | −2 300 | −3 104 | −3 350 | −2 908 | −2 757 | −3 277 | −3 092 | −3 287 | −885 | −230 | −2 791 | −3 275 | −3 150 | −2 983 |
| EBITDA | 0 | 228 | 247 | 694 | 898 | 919 | 868 | 1 473 | 2 377 | 2 205 | 2 156 | 2 296 | 1 778 | −542 | −610 | 3 837 | 4 141 | 3 487 | 1 728 |
| Depreciation & amort. | −0 | −164 | −132 | −70 | −23 | −8 | −39 | −85 | −32 | −32 | −33 | −38 | −30 | −7 | −2 | −6 | −12 | −12 | −25 |
| EBIT | 0 | 64 | 115 | 624 | 875 | 911 | 829 | 1 388 | 2 345 | 2 173 | 2 123 | 2 258 | 1 748 | −550 | −612 | 3 831 | 4 129 | 3 475 | 1 703 |
| Net financials | 0 | 44 | 8 | 18 | 35 | 42 | 52 | 48 | 55 | 40 | 33 | 25 | 28 | 3 | −25 | 30 | 104 | 161 | 128 |
| Profit before tax | 0 | 107 | 122 | 642 | 910 | 953 | 881 | 1 437 | 2 399 | 2 212 | 2 156 | 2 283 | 1 776 | −546 | −638 | 3 860 | 4 234 | 3 636 | 1 831 |
| Tax | −0 | 48 | 49 | 183 | 253 | 251 | 248 | 358 | 651 | 554 | 518 | 529 | 391 | −119 | −140 | 849 | 937 | 805 | 407 |
| Net profit | 0 | 60 | 74 | 460 | 658 | 702 | 633 | 1 078 | 1 749 | 1 659 | 1 638 | 1 754 | 1 386 | −427 | −498 | 3 011 | 3 297 | 2 831 | 1 424 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 1 237 | 1 153 | 1 885 | 2 125 | 2 762 | 2 905 | 3 787 | 4 504 | 3 953 | 4 067 | 3 710 | 3 246 | 1 497 | 1 447 | 5 505 | 6 128 | 5 829 | 4 497 |
| Equity | — | 359 | 432 | 492 | 849 | 1 052 | 773 | 802 | 811 | 819 | 2 457 | 191 | 677 | 649 | 402 | 1 113 | 760 | 1 490 | 2 515 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 878 | 721 | 1 393 | 1 276 | 1 710 | 2 132 | 2 985 | 3 693 | 3 134 | 1 610 | 3 519 | 2 570 | 848 | 1 046 | 4 393 | 5 368 | 4 338 | 1 982 |
| Total debt | 0 | 878 | 721 | 1 393 | 1 276 | 1 710 | 2 132 | 2 985 | 3 693 | 3 134 | 1 610 | 3 519 | 2 570 | 848 | 1 046 | 4 393 | 5 368 | 4 338 | 1 982 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
VM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marcello Lippi As | Company | 49.0% | 49.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Petter Aune Næss | Chief Executive Officer | 0 companies |
| Viktor Mariyanov Stoychev | Chief Executive Officer | 0 companies |
| Atle Maaø | Chairman | 0 companies |
| Kurt Thanem | Board of Directors | 0 companies |