| Revenue | NOK 1,3M | -27% |
| EBITDA | NOK 467K | +373% |
| Net profit | NOK 347K | +167% |
| Total assets | NOK 606K | +102% |
| Equity | NOK -999K | +26% |
| Employees | 3 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 465 | 864 | 2 038 | 2 575 | 2 171 | 1 986 | 2 166 | 2 483 | 1 930 | 1 810 | 1 556 | 1 830 | 2 138 | 1 453 | 1 206 | 1 793 | 1 317 |
| Staff expenses | −71 | −171 | −325 | −1 042 | −917 | −939 | −892 | −891 | −750 | −589 | −256 | −318 | −633 | −811 | −394 | −906 | −68 |
| EBITDA | 92 | −28 | 266 | 209 | 67 | −64 | 8 | 51 | 203 | 104 | 171 | 176 | 98 | −372 | −211 | −171 | 467 |
| Depreciation & amort. | −0 | −0 | −6 | −9 | −21 | −16 | −15 | −24 | −125 | −125 | −112 | −132 | −254 | −255 | −249 | −241 | −92 |
| EBIT | 92 | −28 | 260 | 201 | 46 | −79 | −7 | 26 | 78 | −21 | 59 | 45 | −156 | −627 | −460 | −412 | 374 |
| Net financials | −8 | −28 | −30 | −21 | −5 | 5 | 1 | −10 | −3 | −12 | 1 | −21 | −22 | −64 | −40 | −104 | −27 |
| Profit before tax | 84 | −57 | 230 | 180 | 40 | −75 | −6 | 16 | 75 | −33 | 60 | 24 | −179 | −691 | −500 | −516 | 347 |
| Tax | 23 | −13 | 65 | 64 | 4 | −0 | −0 | −0 | −0 | −8 | 15 | 5 | 13 | −24 | −0 | −0 | −0 |
| Net profit | 61 | −44 | 165 | 116 | 36 | −75 | −6 | 16 | 75 | −24 | 46 | 18 | −192 | −667 | −500 | −516 | 347 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 539 | 410 | 815 | 1 019 | 674 | 590 | 858 | 845 | 703 | 642 | 471 | 1 092 | 1 366 | 866 | 581 | 301 | 606 |
| Equity | 161 | 117 | 282 | 398 | 434 | 359 | 353 | 369 | 544 | 220 | 185 | 204 | 12 | −655 | −830 | −1 346 | −999 |
| Long-term debt | 245 | 206 | 164 | 116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 635 | 1 099 | 1 122 | 1 027 | 869 | 1 144 |
| Short-term debt | 134 | 87 | 369 | 504 | 240 | 230 | 505 | 475 | 159 | 422 | 286 | 254 | 255 | 399 | 384 | 778 | 461 |
| Total debt | 378 | 293 | 533 | 621 | 240 | 230 | 505 | 475 | 159 | 422 | 286 | 888 | 1 354 | 1 521 | 1 411 | 1 647 | 1 605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VV Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
KU Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ulv Holding As | Company | 54.0% | 54.0% | 2022 |
Trø Holding As | Company | 38.7% | 38.7% | 2022 |
Don Holding As | Company | 6.7% | 6.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vegar Vold | Chief Executive Officer | 0 companies |
| Kristian Ulvik | Chief Executive Officer | 0 companies |
| Hans Joachim Trøbråten | Board of Directors | 0 companies |