| Revenue | NOK 23,1M | -42% |
| EBITDA | NOK 15,3M | -47% |
| Net profit | NOK 8,3M | -43% |
| Total assets | NOK 193M | +82% |
| Equity | NOK 78,1M | +352% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9 001 | 10 253 | 8 812 | 7 252 | 0 | 0 | 1 125 | 571 | 1 022 | 1 063 | 894 | 903 | 801 | 17 173 | 27 601 | 39 765 | 23 081 |
| Staff expenses | −581 | −833 | −1 233 | −1 000 | −0 | −0 | −58 | −43 | −25 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 5 516 | 6 408 | 5 245 | 3 925 | 0 | 0 | 755 | 214 | 674 | 711 | 460 | 692 | 508 | 12 019 | 19 737 | 29 106 | 15 308 |
| Depreciation & amort. | −1 254 | −1 688 | −1 615 | −1 579 | −0 | −0 | −168 | −172 | −198 | −196 | −197 | −198 | −199 | −2 006 | −2 009 | −2 036 | −3 559 |
| EBIT | 4 262 | 4 720 | 3 630 | 2 346 | 0 | 0 | 587 | 42 | 476 | 515 | 262 | 494 | 309 | 10 013 | 17 728 | 27 070 | 11 749 |
| Net financials | −4 722 | −3 589 | −240 | −2 099 | 0 | 0 | −314 | −318 | −442 | −418 | −419 | −414 | −424 | −2 742 | −6 921 | −8 473 | −8 545 |
| Profit before tax | −460 | 1 131 | 3 390 | 247 | 0 | 0 | 272 | −276 | 34 | 97 | −157 | 80 | −115 | 7 271 | 10 807 | 18 598 | 3 204 |
| Tax | −125 | 317 | 950 | 69 | −0 | −0 | 74 | −69 | 3 | 25 | −0 | −0 | −0 | 412 | 2 367 | 4 093 | −5 076 |
| Net profit | −336 | 814 | 2 440 | 177 | 0 | 0 | 199 | −207 | 31 | 72 | −157 | 80 | −115 | 6 860 | 8 440 | 14 505 | 8 280 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 74 518 | 71 252 | 66 016 | 63 457 | — | — | 6 986 | 8 562 | 8 111 | 8 257 | 7 877 | 7 797 | 7 625 | 71 245 | 84 805 | 105 964 | 192 984 |
| Equity | −2 856 | −2 042 | 399 | 576 | — | — | −247 | −324 | −62 | −187 | −344 | −263 | −378 | −5 691 | 2 749 | 17 254 | 78 068 |
| Long-term debt | 66 924 | 66 924 | 63 897 | 61 531 | 0 | 0 | 7 066 | 6 785 | 7 964 | 7 984 | 7 719 | 7 554 | 7 297 | 72 825 | 76 721 | 82 023 | 108 785 |
| Short-term debt | 10 450 | 6 370 | 1 721 | 1 351 | 0 | 0 | 168 | 2 101 | 209 | 461 | 501 | 506 | 706 | 4 112 | 5 335 | 6 686 | 6 131 |
| Total debt | 77 374 | 73 294 | 65 618 | 62 881 | 0 | 0 | 7 233 | 8 886 | 8 173 | 8 445 | 8 221 | 8 060 | 8 003 | 76 937 | 82 056 | 88 710 | 114 916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
CF Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vassfossen Holding As | Company | 89.9% | 89.9% | 2022 |
T. Risdal Holding As | Company | 5.0% | 5.0% | 2022 |
Risdal Holding As | Company | 5.0% | 5.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Terje Solhaug | Chief Executive Officer | 0 companies |
| Carl Fredrik Lehland | Chief Executive Officer | 0 companies |
| Antti Joose Juhani Vilkuna | Chairman | 0 companies |
| Tero Pekka Samuli Karhumäki | Board of Directors | 0 companies |
| Jens Stephan Klepsland | Board of Directors | 0 companies |
| Sinziana Dobrescu | Board of Directors | 0 companies |
| Måns Petter Holmberg | Chairman | 0 companies |
| Mathias Cyril Bimberg | Chairman | 0 companies |
| Marko Veikko Juhani Riipinen | Board of Directors | 0 companies |
| Patrick Rafael Wackström | Chairman | 0 companies |
| Stefanie Patzsch | Board of Directors | 0 companies |
| Pekka Vilhelmi Saijonmaa | Board of Directors | 0 companies |
| Torbjørn Risdal | Board of Directors | 0 companies |