| Revenue | NOK 3,7M | +4% |
| EBITDA | NOK 137K | +70% |
| Net profit | NOK -262K | -41% |
| Total assets | NOK 5,8M | -2% |
| Equity | NOK 2,5M | -10% |
| Employees | 8 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 759 | 2 878 | 2 191 | 1 622 | 2 000 | 2 582 | 3 180 | 2 307 | 3 618 | 2 934 | 2 820 | 2 894 | 2 338 | 1 909 | 4 507 | 3 547 | 3 686 |
| Staff expenses | −68 | −134 | −189 | −244 | −369 | −490 | −550 | −515 | −793 | −778 | −767 | −794 | −475 | −1 095 | −1 653 | −1 333 | −1 141 |
| EBITDA | 989 | 1 376 | 773 | 300 | 449 | 639 | 853 | 231 | 1 058 | 792 | 480 | 390 | 438 | −332 | 1 155 | 81 | 137 |
| Depreciation & amort. | −54 | −54 | −54 | −57 | −57 | −57 | −61 | −67 | −67 | −63 | −57 | −116 | −117 | −119 | −133 | −223 | −245 |
| EBIT | 934 | 1 322 | 719 | 243 | 392 | 581 | 792 | 164 | 991 | 729 | 423 | 274 | 321 | −451 | 1 022 | −143 | −108 |
| Net financials | −262 | −247 | −101 | −59 | 180 | −29 | −97 | −97 | −77 | −69 | 52 | −66 | −71 | −634 | −152 | −93 | −172 |
| Profit before tax | 672 | 1 074 | 618 | 184 | 572 | 553 | 695 | 67 | 914 | 660 | 476 | 207 | 250 | −1 085 | 871 | −235 | −280 |
| Tax | 188 | 301 | 175 | 51 | 104 | 135 | 203 | 6 | 222 | 152 | 80 | 46 | 23 | −72 | 225 | −49 | −18 |
| Net profit | 484 | 774 | 443 | 133 | 468 | 417 | 491 | 61 | 692 | 508 | 396 | 162 | 226 | −1 013 | 645 | −186 | −262 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 774 | 6 995 | 3 863 | 5 219 | 4 374 | 4 131 | 6 166 | 5 900 | 6 450 | 5 876 | 5 666 | 5 543 | 7 064 | 5 234 | 6 404 | 5 893 | 5 768 |
| Equity | 578 | 1 351 | 1 795 | 1 941 | 2 191 | 2 449 | 2 940 | 2 956 | 2 962 | 2 970 | 2 983 | 3 054 | 3 281 | 2 268 | 2 913 | 2 727 | 2 465 |
| Long-term debt | 4 342 | 4 581 | 1 737 | 2 841 | 1 580 | 1 214 | 2 936 | 2 615 | 2 281 | 1 940 | 1 825 | 1 814 | 3 010 | 2 771 | 2 624 | 2 211 | 2 719 |
| Short-term debt | 855 | 1 063 | 331 | 437 | 602 | 469 | 289 | 330 | 1 207 | 966 | 858 | 674 | 773 | 195 | 867 | 955 | 583 |
| Total debt | 5 196 | 5 644 | 2 069 | 3 278 | 2 183 | 1 682 | 3 225 | 2 944 | 3 488 | 2 906 | 2 683 | 2 489 | 3 784 | 2 966 | 3 491 | 3 166 | 3 302 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Deputy Member | Deputy Member | 2020 | — | — |
AV Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
PI Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
HO Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vaslag Holding As | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ingeborg Karoline Mærk Vaslag | Deputy Member | 0 companies |
| Arnstein Vaslag | Chief Executive Officer | 0 companies |
| Per Ivar Staberg | Chief Executive Officer | 0 companies |
| Harald Oddvar Traa | Chief Executive Officer | 0 companies |
| Arne Vaslag | Board of Directors | 0 companies |