| Revenue | NOK 12,3M | +6% |
| EBITDA | NOK 8,5M | +2% |
| Net profit | NOK -1,3M | -1129% |
| Total assets | NOK 144,5M | +0% |
| Equity | NOK 63,4M | -2% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 408 | 8 909 | 9 589 | 9 427 | 9 640 | 9 984 | 9 850 | 10 058 | 10 474 | 11 668 | 12 344 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 6 113 | 6 955 | 7 480 | 7 600 | 6 820 | 7 962 | 7 114 | 7 330 | 7 107 | 8 305 | 8 473 |
| Depreciation & amort. | −25 800 | −3 811 | −3 980 | 5 774 | −4 063 | −3 977 | −3 999 | 12 114 | 12 152 | −3 908 | −5 270 |
| EBIT | −19 687 | 3 144 | 3 501 | 13 375 | 2 756 | 3 984 | 3 115 | 19 443 | 19 259 | 4 397 | 3 203 |
| Net financials | −7 087 | −5 734 | −5 628 | −5 527 | −5 638 | −3 398 | −1 880 | −2 072 | −3 141 | −4 529 | −4 827 |
| Profit before tax | −26 773 | −2 590 | −2 128 | 7 848 | −2 881 | 587 | 1 235 | 17 371 | 16 118 | −132 | −1 625 |
| Tax | −0 | 172 | −75 | 2 262 | −256 | 129 | 272 | 3 822 | 3 546 | −29 | −357 |
| Net profit | −19 545 | −2 762 | −2 053 | 5 586 | −2 626 | 458 | 963 | 13 549 | 12 572 | −103 | −1 267 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140 529 | 136 878 | 134 327 | 141 269 | 138 876 | 136 089 | 129 789 | 138 777 | 147 583 | 144 933 | 144 475 |
| Equity | 37 941 | 35 179 | 33 126 | 38 712 | 36 087 | 37 698 | 38 661 | 52 211 | 64 783 | 64 680 | 63 412 |
| Long-term debt | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 | 55 200 |
| Short-term debt | 47 389 | 46 499 | 46 000 | 47 357 | 47 590 | 43 191 | 35 928 | 31 366 | 27 600 | 25 053 | 25 862 |
| Total debt | 102 589 | 101 699 | 101 200 | 102 557 | 102 790 | 98 391 | 91 128 | 86 566 | 82 800 | 80 253 | 81 062 |
| 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 |