| Revenue | NOK 46M | -39% |
| EBITDA | NOK -1,5M | -140% |
| Net profit | NOK -1,3M | -138% |
| Total assets | NOK 14,4M | -8% |
| Equity | NOK 2,4M | -52% |
| Employees | 6 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 14 879 | 20 197 | 24 310 | 32 297 | 37 036 | 52 325 | 45 685 | 51 242 | 17 210 | 25 434 | 50 102 | 75 117 | 45 958 |
| Staff expenses | −0 | −0 | −0 | −2 692 | −3 533 | −3 988 | −5 170 | −6 132 | −8 250 | −8 581 | −9 044 | −5 447 | −6 041 | −8 283 | −9 094 | −10 758 |
| EBITDA | 0 | 0 | 0 | 684 | 717 | 1 330 | 2 146 | 1 579 | 3 043 | 533 | 2 685 | 6 602 | 2 206 | 1 694 | 3 622 | −1 466 |
| Depreciation & amort. | −0 | −0 | −0 | −10 | −6 | −0 | −0 | −0 | −2 | −10 | −10 | −10 | −20 | −35 | −75 | −14 |
| EBIT | 0 | 0 | 0 | 674 | 711 | 1 330 | 2 146 | 1 579 | 3 041 | 523 | 2 675 | 6 592 | 2 186 | 1 660 | 3 547 | −1 480 |
| Net financials | 0 | 0 | 0 | 37 | −10 | −105 | −73 | −67 | 168 | 110 | −89 | 61 | −139 | −258 | −21 | 154 |
| Profit before tax | 0 | 0 | 0 | 711 | 701 | 1 225 | 2 073 | 1 512 | 3 210 | 633 | 2 586 | 6 653 | 2 047 | 1 402 | 3 526 | −1 326 |
| Tax | −0 | −0 | −0 | −0 | −0 | 107 | 457 | 425 | 819 | 146 | 587 | −602 | 385 | −0 | −0 | −0 |
| Net profit | 0 | 0 | 0 | 711 | 701 | 1 118 | 1 616 | 1 087 | 2 391 | 488 | 1 999 | 7 255 | 1 662 | 1 402 | 3 526 | −1 326 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | — | — | 5 123 | 6 862 | 9 679 | 10 839 | 14 016 | 20 866 | 19 233 | 25 762 | 14 789 | 19 650 | 10 354 | 15 562 | 14 378 |
| Equity | — | — | — | 1 318 | 2 019 | 3 137 | 4 494 | 5 320 | 7 104 | 7 592 | 8 550 | 6 413 | 6 825 | 1 421 | 4 947 | 2 371 |
| Long-term debt | 0 | 0 | 0 | 368 | 318 | 318 | 0 | 0 | 0 | 0 | 0 | 2 012 | 1 911 | 1 509 | 1 107 | 704 |
| Short-term debt | 0 | 0 | 0 | 3 437 | 4 525 | 6 224 | 6 345 | 8 695 | 13 762 | 11 641 | 17 212 | 6 364 | 10 914 | 7 424 | 9 508 | 11 303 |
| Total debt | 0 | 0 | 0 | 3 805 | 4 843 | 6 541 | 6 345 | 8 695 | 13 762 | 11 641 | 17 212 | 8 376 | 12 825 | 8 933 | 10 615 | 12 007 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AG Deputy Member | Deputy Member | 2022 | — | — |
VS Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jedson As | Company | 34.0% | 34.0% | 2024 |
Urban Periscope Dk Aps | Company | 27.3% | 27.3% | 2024 |
| Individual | 4.6% | 4.6% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Annette Grimsgaard | Deputy Member | 0 companies |
| Vivian Sivertsen | Chief Executive Officer | 0 companies |
| Arne Josef Johannessen | Board of Directors | 0 companies |
| Jan Erasmus Dietrichson | Board of Directors | 0 companies |
| Jan Erik Dietrichson | Board of Directors | 0 companies |
| Jesper Steen Kempinska-Larsen | Board of Directors | 0 companies |
| Hans Peter Hertz | Chairman | 0 companies |
| Atle Hovde | Board of Directors | 0 companies |