| Revenue | NOK 731M | +12% |
| EBITDA | NOK 40M | +190% |
| Net profit | NOK -28M | +63% |
| Total assets | NOK 1,4B | +0% |
| Equity | NOK 112M | -20% |
| Employees | 109 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 86 299 | 156 885 | 120 941 | 145 539 | 127 008 | 161 951 | 125 617 | 206 071 | 277 414 | 295 003 | 348 143 | 369 180 | 596 526 | 652 646 | 731 000 |
| Staff expenses | −12 742 | −18 317 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −84 000 |
| EBITDA | 19 100 | 4 009 | 14 071 | 18 748 | 5 854 | 12 100 | −2 806 | 26 937 | 36 354 | 19 409 | 57 937 | 62 159 | 114 357 | −44 675 | 40 000 |
| Depreciation & amort. | −130 | −673 | −0 | −975 | −1 015 | −2 194 | −2 342 | −2 575 | −2 385 | −5 916 | −7 651 | −8 551 | −14 767 | −21 305 | −26 000 |
| EBIT | 18 970 | 3 336 | 14 071 | 17 773 | 4 839 | 9 906 | −5 148 | 24 362 | 33 969 | 13 493 | 50 286 | 53 608 | 99 590 | −65 980 | 14 000 |
| Net financials | 519 | −826 | −752 | −9 227 | −12 598 | −2 431 | −958 | −2 993 | −2 291 | −3 157 | −14 227 | −15 665 | −7 894 | −29 367 | −50 000 |
| Profit before tax | 19 489 | 2 510 | 13 319 | 8 546 | −7 759 | 7 475 | −6 106 | 21 369 | 31 678 | 10 336 | 36 059 | 37 943 | 91 696 | −95 347 | −36 000 |
| Tax | 5 467 | 778 | 3 800 | 2 140 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −8 000 |
| Net profit | 14 022 | 1 732 | 9 519 | 6 406 | −5 719 | 6 061 | −4 946 | 16 785 | 25 193 | 6 044 | 27 682 | 28 948 | 71 152 | −74 676 | −28 000 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55 320 | 62 628 | 84 020 | 111 850 | 144 460 | 161 340 | 116 581 | 139 358 | 175 879 | 443 974 | 576 523 | 773 741 | 1 186 722 | 1 419 337 | 1 420 000 |
| Equity | 17 011 | 7 265 | 16 784 | 23 190 | 22 425 | 28 878 | 24 013 | 40 606 | 72 645 | 79 106 | 109 820 | 140 585 | 213 438 | 139 437 | 112 000 |
| Long-term debt | 7 260 | 2 785 | 6 585 | 8 725 | 6 685 | 8 791 | 8 266 | 12 644 | 18 914 | 208 596 | 212 189 | 204 508 | 611 644 | 679 995 | 754 000 |
| Short-term debt | 31 049 | 52 580 | 60 651 | 79 936 | 115 351 | 123 670 | 84 302 | 86 108 | 84 320 | 156 272 | 254 514 | 428 648 | 361 640 | 599 905 | 554 000 |
| Total debt | 38 309 | 55 365 | 67 236 | 88 661 | 122 036 | 132 461 | 92 569 | 98 752 | 103 234 | 364 868 | 466 703 | 633 156 | 973 284 | 1 279 900 | 1 308 000 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
GP Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vow Asa | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jonny Hansen | Chief Executive Officer | 0 companies |
| Gunnar Pedersen | Chief Executive Officer | 0 companies |
| Henrik Badin | Chief Executive Officer | 0 companies |
| Egil Haugsdal | Board of Directors | 0 companies |
| Hanne Refsholt | Board of Directors | 0 companies |
| Maria Tallaksen | Board of Directors | 0 companies |
| Elin Steinsland | Board of Directors | 0 companies |
| Cecilie Lind | Board of Directors | 0 companies |
| Thomas Fredrick Borgen | Chairman | 0 companies |
| Narve Reiten | Chairman | 0 companies |
| Kristin Herder Kaggerud | Board of Directors | 0 companies |
| Bård Brath Ingerø | Board of Directors | 0 companies |
| Susanne Lene Rangnes Schneider | Board of Directors | 0 companies |