| Revenue | NOK 16,9M | +16% |
| EBITDA | NOK 3,9M | +19% |
| Net profit | NOK 2,6M | +12% |
| Total assets | NOK 6,9M | +11% |
| Equity | NOK 2,7M | +2597% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 516 | 400 | 511 | 586 | 1 046 | 1 755 | 2 355 | 3 408 | 3 430 | 3 879 | 4 981 | 3 786 | 4 554 | 8 841 | 14 581 | 16 935 |
| Staff expenses | −0 | −0 | −0 | −0 | −119 | −367 | −978 | −1 102 | −1 284 | −1 601 | −2 334 | −1 253 | −1 193 | −2 533 | −3 029 | −4 036 |
| EBITDA | 79 | 56 | 159 | 231 | 294 | 278 | 215 | 483 | 498 | 320 | 421 | −82 | 514 | 1 595 | 3 272 | 3 903 |
| Depreciation & amort. | −134 | −109 | −110 | −93 | −127 | −90 | −55 | −60 | −109 | −123 | −158 | −205 | −193 | −273 | −257 | −434 |
| EBIT | −55 | −53 | 49 | 138 | 166 | 188 | 160 | 423 | 389 | 197 | 262 | −287 | 321 | 1 322 | 3 015 | 3 468 |
| Net financials | −88 | −69 | −62 | −58 | −60 | −48 | −25 | −19 | −22 | −44 | −41 | −135 | −94 | −42 | −53 | −130 |
| Profit before tax | −143 | −121 | −13 | 79 | 106 | 140 | 135 | 404 | 367 | 153 | 221 | −422 | 228 | 1 280 | 2 962 | 3 339 |
| Tax | −0 | −0 | −0 | −0 | −0 | 4 | 55 | 103 | 94 | 24 | 64 | −64 | −0 | 281 | 652 | 741 |
| Net profit | −143 | −121 | −13 | 79 | 106 | 135 | 80 | 301 | 274 | 129 | 157 | −357 | 228 | 999 | 2 310 | 2 597 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 942 | 772 | 819 | 694 | 1 054 | 978 | 1 307 | 1 480 | 1 541 | 2 168 | 4 998 | 4 253 | 2 203 | 3 745 | 6 202 | 6 862 |
| Equity | −132 | −254 | −266 | −187 | −81 | 118 | 126 | 119 | 103 | 153 | 310 | −47 | 180 | 301 | 100 | 2 697 |
| Long-term debt | 899 | 787 | 803 | 636 | 457 | 713 | 831 | 610 | 694 | 1 555 | 3 924 | 3 790 | 1 521 | 1 484 | 1 392 | 2 246 |
| Short-term debt | 175 | 239 | 282 | 245 | 679 | 147 | 349 | 751 | 743 | 461 | 764 | 511 | 502 | 1 960 | 4 710 | 1 918 |
| Total debt | 1 075 | 1 026 | 1 086 | 881 | 1 136 | 860 | 1 180 | 1 361 | 1 437 | 2 015 | 4 688 | 4 300 | 2 023 | 3 444 | 6 102 | 4 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JV Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Flåm Investor As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jørund Vidme | Chief Executive Officer | 0 companies |
| Nils Slåtto Odden | Board of Directors | 0 companies |
| Ragnar Vidme | Chairman | 0 companies |
| Bjørghild Marie Sæbø | Board of Directors | 0 companies |