| Revenue | NOK 166,8M | +22% |
| EBITDA | NOK 33,7M | +104% |
| Net profit | NOK 49,5M | +5164% |
| Total assets | NOK 161,6M | -20% |
| Equity | NOK 143,8M | -19% |
| Employees | 56 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 212 | 3 993 | 18 000 | 21 023 | 29 234 | 34 578 | 39 235 | 55 090 | 68 032 | 69 634 | 74 262 | 67 170 | 103 977 | 86 667 | 82 284 | 136 937 | 166 768 |
| Staff expenses | −28 | −299 | −3 435 | −4 701 | −4 120 | −7 424 | −8 702 | −11 857 | −15 200 | −16 881 | −19 356 | −22 798 | −23 028 | −24 576 | −20 419 | −25 171 | −24 832 |
| EBITDA | 486 | 253 | −61 | −415 | 1 616 | 3 794 | 653 | 4 587 | 9 030 | 8 203 | 4 086 | −6 457 | 11 252 | −19 004 | −7 851 | 16 528 | 33 720 |
| Depreciation & amort. | −2 014 | −1 021 | −382 | −470 | −157 | −78 | −548 | −1 227 | −1 568 | −1 739 | −874 | −2 001 | −3 460 | −7 645 | −10 379 | −4 379 | −5 066 |
| EBIT | −1 528 | −768 | −443 | −886 | 1 459 | 3 717 | 105 | 3 361 | 7 463 | 6 464 | 3 212 | −8 458 | 7 791 | −26 649 | −18 229 | 12 149 | 28 654 |
| Net financials | −2 787 | 7 311 | −85 | −376 | −80 | −3 737 | −2 069 | −2 278 | −1 786 | −2 633 | −3 165 | −4 356 | −4 778 | −5 375 | −5 474 | −11 209 | 1 242 |
| Profit before tax | −4 315 | 6 542 | −528 | −1 261 | 1 378 | −20 | −1 963 | 1 082 | 5 677 | 3 832 | 46 | −12 814 | 3 013 | −32 024 | −23 703 | 940 | 29 896 |
| Tax | −0 | −4 264 | −10 931 | −329 | 469 | 971 | −493 | 1 397 | 1 625 | 1 265 | 436 | −2 638 | 649 | 12 492 | −0 | −0 | −19 598 |
| Net profit | −4 315 | 10 807 | 10 403 | −932 | 909 | −992 | −1 470 | −315 | 4 052 | 2 567 | −389 | −10 176 | 2 364 | −44 516 | −23 703 | 940 | 49 494 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22 636 | 62 718 | 89 292 | 114 360 | 113 169 | 130 937 | 173 204 | 142 064 | 144 578 | 167 024 | 171 350 | 217 906 | 224 912 | 165 807 | 189 905 | 201 714 | 161 579 |
| Equity | −12 758 | 39 936 | 67 044 | 81 450 | 87 359 | 91 367 | 109 897 | 109 582 | 113 634 | 116 201 | 116 812 | 127 698 | 130 062 | 62 195 | 38 492 | 176 517 | 143 827 |
| Long-term debt | 35 068 | 14 717 | 12 917 | 21 683 | 16 436 | 16 158 | 17 243 | 16 952 | 16 764 | 16 577 | 640 | 0 | 0 | 67 110 | 81 591 | 11 643 | 5 186 |
| Short-term debt | 326 | 8 065 | 9 331 | 11 228 | 9 374 | 23 412 | 46 064 | 15 531 | 14 180 | 34 246 | 36 383 | 54 396 | 63 187 | 36 502 | 69 822 | 13 553 | 12 567 |
| Total debt | 35 395 | 22 782 | 22 247 | 32 911 | 25 811 | 39 570 | 63 307 | 32 482 | 30 944 | 50 823 | 54 538 | 90 209 | 94 850 | 103 612 | 151 413 | 25 197 | 17 753 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
GW Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
VB Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vesteraalens Invest As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Fred Frivåg | Chief Executive Officer | 0 companies |
| Geir Wilhelm Wold | Chief Executive Officer | 0 companies |
| Viktor Bjarne Johnsen | Chief Executive Officer | 0 companies |
| Eivind Sundstein | Board of Directors | 0 companies |
| Andreas Kibsgaard Haugen | Board of Directors | 0 companies |
| Andreas Haugen | Board of Directors | 0 companies |
| Ane Nordahl Carlsen | Board of Directors | 0 companies |
| Kay-Hugo Hanssen | Chairman | 0 companies |
| Thomas Enor Alves Wold | Board of Directors | 0 companies |
| Sindre Reimers Rising | Board of Directors | 0 companies |
| Eivind Martin Simonsen | Chairman | 0 companies |
| Ole Kristian Kjellbakk | Board of Directors | 0 companies |