| Revenue | NOK 3,7M | +59% |
| EBITDA | NOK 2M | +74% |
| Net profit | NOK -2,8M | -105% |
| Total assets | NOK 30,9M | +10% |
| Equity | NOK 5,3M | +118% |
| Employees | 1 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 480 | 854 | 933 | 816 | 1 377 | 2 194 | 2 286 | 1 884 | 1 826 | 2 240 | 2 054 | 3 556 | 2 314 | 2 356 | 3 738 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −4 | −250 | −355 | −314 | −303 |
| EBITDA | 450 | 464 | 444 | 341 | 677 | 849 | 242 | 457 | 870 | 380 | 101 | 1 530 | −267 | 1 174 | 2 039 |
| Depreciation & amort. | −133 | −312 | −390 | −407 | −489 | −504 | −539 | −591 | −581 | −584 | −581 | −445 | −319 | −1 823 | −963 |
| EBIT | 318 | 153 | 54 | −66 | 188 | 345 | −297 | −134 | 289 | −203 | −480 | 1 084 | −586 | −649 | 1 076 |
| Net financials | −157 | −354 | −558 | −477 | −507 | −429 | −522 | −221 | −195 | −214 | −175 | 7 | −50 | −1 065 | −1 315 |
| Profit before tax | 160 | −201 | −504 | −543 | −320 | −84 | −819 | −355 | 94 | −418 | −655 | 1 091 | −636 | −1 714 | −239 |
| Tax | 45 | −95 | 52 | −175 | −86 | −71 | −220 | −98 | 6 | −88 | −141 | 240 | −139 | −333 | 2 590 |
| Net profit | 115 | −106 | −555 | −368 | −233 | −13 | −600 | −257 | 88 | −329 | −514 | 851 | −497 | −1 381 | −2 829 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 547 | 10 906 | 11 404 | 11 189 | 12 620 | 12 072 | 11 555 | 10 923 | 11 444 | 11 179 | 9 719 | 10 578 | 30 226 | 27 996 | 30 858 |
| Equity | 284 | 459 | 577 | 600 | 585 | 572 | −28 | 3 869 | 4 176 | 4 122 | 3 608 | 4 458 | 3 962 | 2 436 | 5 316 |
| Long-term debt | 4 632 | 10 328 | 10 614 | 10 427 | 11 599 | 11 083 | 11 151 | 6 923 | 6 984 | 6 676 | 5 536 | 5 814 | 26 071 | 24 940 | 24 348 |
| Short-term debt | 631 | 119 | 213 | 162 | 436 | 417 | 433 | 131 | 284 | 382 | 575 | 306 | 193 | 620 | 1 194 |
| Total debt | 5 263 | 10 447 | 10 827 | 10 589 | 12 035 | 11 500 | 11 583 | 7 054 | 7 268 | 7 057 | 6 111 | 6 120 | 26 264 | 25 560 | 25 542 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LI Deputy Member | Deputy Member | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vitamin Holding As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Laila Indrebø | Deputy Member | 0 companies |
| Gustav Erik Blaalid | Chairman | 0 companies |