| Revenue | NOK 1,8M | +32% |
| EBITDA | NOK 253K | +151% |
| Net profit | NOK -289K | +90% |
| Total assets | NOK 60,8M | +0% |
| Equity | NOK 106K | -66% |
| Employees | 0 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 068 | 6 782 | 6 880 | 7 190 | 6 389 | 5 557 | 5 643 | 3 128 | 1 590 | 1 376 | 1 819 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 5 353 | 5 217 | 6 155 | 6 308 | 5 588 | 4 116 | 4 138 | 1 732 | 78 | −499 | 253 |
| Depreciation & amort. | −2 766 | −2 876 | −2 876 | −10 725 | −2 423 | −1 855 | −1 677 | −1 675 | −1 675 | −1 663 | −0 |
| EBIT | 2 587 | 2 341 | 3 279 | −4 417 | 3 165 | 2 261 | 2 461 | 58 | −1 596 | −2 162 | 253 |
| Net financials | −2 699 | −2 906 | −3 031 | −3 041 | −2 994 | −1 159 | −672 | −1 124 | −1 401 | −1 600 | −624 |
| Profit before tax | −113 | −565 | 248 | −7 459 | 171 | 1 102 | 1 789 | −1 066 | −2 998 | −3 762 | −371 |
| Tax | −30 | −0 | 85 | −1 673 | 169 | 242 | 394 | −235 | −659 | −828 | −82 |
| Net profit | −82 | −430 | 162 | −5 786 | 2 | 860 | 1 395 | −831 | −2 338 | −2 935 | −289 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 55 128 | 53 985 | 54 676 | 54 772 | 54 097 | 57 092 | 57 420 | 54 474 | 52 549 | 60 859 | 60 813 |
| Equity | 6 246 | 5 732 | 5 805 | 5 630 | 5 627 | 6 072 | 6 101 | 5 580 | 3 242 | 307 | 106 |
| Long-term debt | 47 234 | 47 100 | 47 100 | 47 100 | 47 100 | 47 100 | 47 100 | 47 100 | 46 702 | 46 702 | 46 702 |
| Short-term debt | 1 648 | 1 153 | 1 771 | 2 042 | 1 371 | 3 920 | 4 219 | 1 794 | 2 605 | 3 433 | 3 588 |
| Total debt | 48 882 | 48 253 | 48 871 | 49 142 | 48 471 | 51 020 | 51 319 | 48 894 | 49 307 | 50 135 | 50 289 |
| 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 |