| Revenue | NOK 8,4M | -4% |
| EBITDA | NOK -194K | -144% |
| Net profit | NOK -285K | -177% |
| Total assets | NOK 2,3M | -3% |
| Equity | NOK 526K | -35% |
| Employees | 7 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 334 | 2 759 | 3 257 | 3 282 | 4 702 | 3 780 | 3 798 | 3 891 | 4 639 | 5 332 | 4 717 | 5 415 | 5 577 | 6 943 | 7 512 | 8 716 | 8 401 |
| Staff expenses | −1 161 | −1 205 | −1 450 | −1 645 | −1 820 | −1 495 | −1 562 | −1 768 | −1 762 | −2 385 | −2 313 | −2 159 | −2 423 | −2 986 | −3 598 | −3 937 | −4 402 |
| EBITDA | 520 | −58 | 1 | −328 | 454 | 118 | −298 | −274 | 315 | −53 | −81 | 379 | −136 | 33 | −102 | 442 | −194 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −11 | −11 | −12 | −3 | −3 | −5 | −8 | −14 | −18 | −21 | −15 | −14 | −14 |
| EBIT | 520 | −58 | 1 | −328 | 443 | 107 | −311 | −277 | 312 | −58 | −89 | 364 | −154 | 12 | −116 | 428 | −208 |
| Net financials | −3 | −8 | 1 | −1 | 0 | −5 | 0 | −0 | −1 | −1 | −0 | −1 | 1 | −37 | −83 | −66 | −68 |
| Profit before tax | 517 | −66 | 2 | −329 | 440 | 102 | −310 | −277 | 311 | −59 | −89 | 364 | −154 | −25 | −200 | 362 | −276 |
| Tax | 206 | −75 | 6 | −91 | 137 | 30 | −84 | −59 | 83 | −29 | −14 | 80 | 14 | −0 | −0 | −9 | 9 |
| Net profit | 311 | 10 | −5 | −238 | 303 | 72 | −227 | −218 | 228 | −30 | −75 | 284 | −167 | −25 | −200 | 371 | −285 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 420 | 1 219 | 1 498 | 995 | 1 556 | 1 760 | 1 447 | 1 234 | 1 461 | 1 353 | 1 206 | 1 789 | 1 414 | 2 076 | 1 931 | 2 342 | 2 281 |
| Equity | 729 | 739 | 734 | 496 | 799 | 871 | 644 | 426 | 654 | 624 | 549 | 833 | 665 | 640 | 440 | 811 | 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 691 | 480 | 764 | 589 | 746 | 881 | 803 | 798 | 807 | 729 | 657 | 956 | 749 | 1 436 | 1 491 | 1 531 | 1 755 |
| Total debt | 691 | 480 | 764 | 499 | 757 | 889 | 803 | 808 | 807 | 729 | 657 | 956 | 749 | 1 436 | 1 491 | 1 531 | 1 755 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Laplace As | Company | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vidar Marthinsen | Chief Executive Officer | 0 companies |
| Pål Erik Horntvedt | Chairman | 0 companies |