| Revenue | NOK 13,5M | +6% |
| EBITDA | NOK 17K | +127% |
| Net profit | NOK -431K | +54% |
| Total assets | NOK 909K | -42% |
| Equity | NOK -1,3M | -48% |
| Employees | 14 | — |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3 147 | 5 625 | 6 107 | 5 750 | 5 418 | 9 411 | 14 042 | 16 980 | 17 851 | 16 337 | 15 481 | 13 724 | 10 874 | 12 878 | 12 673 | 13 456 |
| Staff expenses | −990 | −1 932 | −2 834 | −2 404 | −2 468 | −3 800 | −4 239 | −4 830 | −5 301 | −4 844 | −4 855 | −3 915 | −3 727 | −4 451 | −4 281 | −4 131 |
| EBITDA | 522 | 737 | −64 | −462 | −126 | −488 | 1 122 | 1 281 | 1 430 | 1 627 | 731 | 855 | 322 | −321 | −63 | 17 |
| Depreciation & amort. | −185 | −299 | −316 | −329 | −319 | −550 | −678 | −594 | −626 | −604 | −605 | −620 | −657 | −652 | −670 | −411 |
| EBIT | 337 | 439 | −379 | −791 | −445 | −1 038 | 444 | 688 | 804 | 1 023 | 126 | 236 | −335 | −974 | −733 | −394 |
| Net financials | −88 | −119 | 214 | −246 | −193 | −121 | −184 | −123 | −78 | −29 | −28 | −8 | −10 | −5 | −40 | −37 |
| Profit before tax | 249 | 320 | −165 | −1 037 | −638 | −1 159 | 260 | 564 | 726 | 995 | 99 | 228 | −345 | −979 | −773 | −431 |
| Tax | 67 | 90 | −163 | −272 | −157 | −312 | 89 | 145 | 173 | 222 | 22 | 51 | −76 | −215 | 156 | −0 |
| Net profit | 182 | 230 | −3 | −765 | −481 | −847 | 171 | 420 | 553 | 773 | 77 | 177 | −269 | −764 | −929 | −431 |
| Item | 2008 | 2009 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2 141 | 5 473 | 1 423 | 4 287 | 5 701 | 6 004 | 5 533 | 5 037 | 4 294 | 3 905 | 3 216 | 3 003 | 2 290 | 1 916 | 1 557 | 909 |
| Equity | 282 | 548 | 708 | −57 | 520 | −327 | −156 | 264 | 816 | 817 | 894 | 1 071 | 802 | 38 | −891 | −1 322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 817 | 1 453 | 1 074 | 770 | 452 | 183 | 136 | 60 | 0 | 354 | 104 |
| Short-term debt | 554 | 954 | 715 | 4 344 | 5 181 | 4 514 | 4 236 | 3 699 | 2 707 | 2 636 | 2 139 | 1 796 | 1 429 | 1 877 | 2 093 | 2 127 |
| Total debt | 1 859 | 4 925 | 715 | 4 344 | 5 181 | 6 331 | 5 689 | 4 773 | 3 477 | 3 088 | 2 322 | 1 932 | 1 488 | 1 877 | 2 448 | 2 231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Sbno As | Company | 70.9% | 70.9% | 2024 |
| Individual | 21.3% | 21.3% | 2024 | |
Munro As | Company | 7.9% | 7.9% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vebjørn Svanberg Numme | Chief Executive Officer | 0 companies |
| Øyvind Owesen Eidem | Chairman | 0 companies |
| Finn Dybdalen | Chairman | 0 companies |
| Simen Heie Torgersen | Chairman | 0 companies |
| Eigil Almenning | Chairman | 0 companies |