| Revenue | NOK 1,6M | -68% |
| EBITDA | NOK 762K | +549% |
| Net profit | NOK 547K | +227% |
| Total assets | NOK 6,1M | -8% |
| Equity | NOK 5,5M | +11% |
| Employees | 2 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 14 033 | 15 315 | 5 240 | 4 838 | 1 552 |
| Staff expenses | −2 852 | −3 415 | −1 835 | −1 515 | −112 |
| EBITDA | 1 469 | 2 437 | −2 024 | −170 | 762 |
| Depreciation & amort. | −1 201 | −1 205 | −622 | −360 | −71 |
| EBIT | 268 | 1 232 | −2 646 | −529 | 691 |
| Net financials | −15 | −35 | 14 | −21 | 10 |
| Profit before tax | 253 | 1 197 | −2 631 | −551 | 701 |
| Tax | 60 | 264 | −572 | −121 | 154 |
| Net profit | 193 | 933 | −2 060 | −430 | 547 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8 553 | 10 047 | 7 771 | 6 644 | 6 091 |
| Equity | 5 395 | 6 254 | 5 337 | 4 907 | 5 454 |
| Long-term debt | 1 686 | 1 596 | 1 155 | 839 | 596 |
| Short-term debt | 1 472 | 2 197 | 1 279 | 898 | 40 |
| Total debt | 3 159 | 3 793 | 2 434 | 1 737 | 636 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
VM Chief Executive Officer | Chief Executive Officer | 2007 |
| Former (1) | ||
OM Deputy Member | Deputy Member | 2005 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Chairman | 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 70% | 70% | 2024 | |
| Company | 30% | 30% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole-Jonny Madsen | Deputy Member | 0 companies |
| Vegard Madsen | Chief Executive Officer | 0 companies |
| Roger Madsen | Chairman | 0 companies |