| Revenue | NOK 564K | +219% |
| EBITDA | NOK -743K | +3% |
| Net profit | NOK -1,5M | +4% |
| Total assets | NOK 3,4M | -21% |
| Equity | NOK 1,2M | -56% |
| Employees | 3 | — |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 24 | 462 | 587 | 843 | 681 | 91 | 42 | 1 140 | 149 | 194 | 361 | 176 | 564 |
| Staff expenses | −0 | −162 | −171 | −288 | −238 | −41 | −41 | −342 | −2 | −325 | −447 | −181 | −243 |
| EBITDA | 0 | 44 | 33 | 9 | 1 | 19 | −46 | 247 | −328 | −829 | −977 | −764 | −743 |
| Depreciation & amort. | −0 | −5 | −13 | −0 | −0 | −0 | −9 | −630 | −694 | −725 | −769 | −769 | −743 |
| EBIT | −0 | 40 | 20 | 9 | 1 | 19 | −55 | −383 | −1 022 | −1 554 | −1 745 | −1 533 | −1 486 |
| Net financials | 0 | 0 | 0 | −1 | 2 | −13 | −82 | −127 | −130 | −98 | −78 | −76 | −62 |
| Profit before tax | 0 | 40 | 20 | 8 | 4 | 5 | −137 | −510 | −1 152 | −1 652 | −1 823 | −1 609 | −1 548 |
| Tax | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 0 | 40 | 20 | 8 | 4 | 5 | −137 | −510 | −1 152 | −1 652 | −1 823 | −1 609 | −1 548 |
| Item | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 247 | 1 154 | 2 131 | 3 140 | 3 843 | 5 299 | 6 777 | 6 473 | 5 637 | 5 337 | 4 577 | 4 255 | 3 350 |
| Equity | 100 | 340 | 959 | 1 368 | 1 371 | 1 377 | 1 240 | 729 | 3 163 | 3 670 | 2 950 | 2 768 | 1 219 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 563 | 750 | 1 750 | 1 682 | 1 392 | 1 375 | 1 375 | 1 375 |
| Short-term debt | 147 | 815 | 1 172 | 1 772 | 2 472 | 3 360 | 4 787 | 3 993 | 792 | 275 | 252 | 113 | 756 |
| Total debt | 147 | 815 | 1 172 | 1 772 | 2 472 | 3 922 | 5 537 | 5 743 | 2 475 | 1 667 | 1 627 | 1 487 | 2 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VM Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Grana Maskin As | Company | 55.2% | 55.2% | 2022 |
Ravi Investering As | Company | 15.2% | 15.2% | 2022 |
Sofro As | Company | 8.3% | 8.3% | 2022 |
Get Holding As | Company | 4.5% | 4.5% | 2022 |
Vindleik As | Company | 1.6% | 1.6% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Vigdis Mildrid Pauline Marthinsen | Chief Executive Officer | 0 companies |
| Knud Peder Daugaard | Chairman | 0 companies |
| Marianne Bekken | Board of Directors | 0 companies |
| Ivar Fjellseth | Board of Directors | 0 companies |
| Camilla Louise Bjerkli | Board of Directors | 0 companies |
| Andreas Amdahl Seim | Board of Directors | 0 companies |