| Revenue | NOK 5,1M | +49% |
| EBITDA | NOK 3,2M | +74% |
| Net profit | NOK -838K | +46% |
| Total assets | NOK 44,7M | -1% |
| Equity | NOK -3,4M | -33% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4 418 | 4 641 | 4 752 | 4 922 | 4 982 | 3 041 | 1 536 | 3 233 | 2 601 | 3 415 | 5 079 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 3 714 | 3 839 | 3 810 | 4 069 | 3 995 | 2 081 | 502 | 2 170 | 1 322 | 1 840 | 3 208 |
| Depreciation & amort. | −1 056 | −1 058 | −1 373 | −1 339 | −1 341 | −1 364 | −1 007 | −1 007 | −1 019 | −1 122 | −1 381 |
| EBIT | 2 658 | 2 781 | 2 437 | 2 730 | 2 653 | 717 | −505 | 1 162 | 303 | 718 | 1 827 |
| Net financials | −3 573 | −3 763 | −3 893 | −3 922 | −3 981 | −1 988 | −803 | −1 198 | −1 898 | −2 706 | −2 901 |
| Profit before tax | −914 | −982 | −1 457 | −1 192 | −1 328 | −1 270 | −1 308 | −36 | −1 594 | −1 988 | −1 075 |
| Tax | −0 | −0 | −333 | −243 | −249 | −279 | −288 | −8 | −351 | −437 | −236 |
| Net profit | −668 | −750 | −1 124 | −949 | −1 079 | −991 | −1 020 | −28 | −1 244 | −1 551 | −838 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 70 823 | 73 392 | 75 534 | 77 597 | 79 652 | 48 399 | 48 740 | 51 813 | 46 292 | 45 148 | 44 696 |
| Equity | 6 063 | 5 313 | 4 190 | 3 241 | 2 162 | 1 171 | 151 | 261 | −982 | −2 533 | −3 371 |
| Long-term debt | 43 200 | 43 200 | 43 200 | 43 200 | 43 200 | 43 200 | 43 200 | 43 200 | 37 862 | 37 862 | 37 862 |
| Short-term debt | 21 559 | 24 879 | 28 144 | 31 156 | 34 290 | 4 028 | 5 389 | 8 351 | 9 412 | 9 819 | 10 205 |
| Total debt | 64 759 | 68 079 | 71 344 | 74 356 | 77 490 | 47 228 | 48 589 | 51 551 | 47 274 | 47 681 | 48 067 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
VK Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Værste As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Wilhelm Bugge Amundsen | Chief Executive Officer | 0 companies |
| Vidar Kinn | Chief Executive Officer | 0 companies |
| Espen Lie | Board of Directors | 0 companies |
| Trond Rino Delbekk | Chairman | 0 companies |
| Øivind Møinichen Kvammen | Board of Directors | 0 companies |