| Revenue | NOK 14,4M | +51% |
| EBITDA | NOK -821K | +50% |
| Net profit | NOK 466K | +174% |
| Total assets | NOK 21,7M | +45% |
| Equity | NOK 8,2M | -3% |
| Employees | 35 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 560 | 3 107 | 4 943 | 11 332 | 16 434 | 19 941 | 30 800 | 5 116 | 6 457 | 6 244 | 5 908 | 7 198 | 9 585 | 14 445 |
| Staff expenses | −10 | −1 804 | −3 032 | −3 306 | −4 100 | −9 722 | −9 621 | −2 490 | −3 485 | −3 526 | −4 442 | −0 | −0 | −0 |
| EBITDA | 193 | 101 | −293 | 4 445 | 7 536 | 2 020 | 12 853 | 952 | 491 | −1 787 | −1 569 | −5 547 | −1 650 | −821 |
| Depreciation & amort. | −2 | −25 | −73 | −134 | −112 | −64 | −837 | −171 | −187 | −188 | −210 | −322 | −254 | −144 |
| EBIT | 191 | 76 | −366 | 4 311 | 7 424 | 1 956 | 12 016 | 780 | 304 | −1 975 | −1 780 | −5 869 | −1 904 | −965 |
| Net financials | −1 | −2 | 35 | 251 | 401 | −39 | −20 | 163 | −29 | 177 | −150 | 828 | 1 078 | 1 553 |
| Profit before tax | 190 | 74 | −331 | 4 562 | 7 825 | 1 918 | 11 996 | 943 | 275 | −1 798 | −1 930 | −5 041 | −826 | 588 |
| Tax | 66 | −2 | −149 | 1 282 | 2 152 | 388 | 2 845 | 107 | 63 | −148 | −398 | −0 | −0 | −0 |
| Net profit | 124 | 77 | −182 | 3 280 | 5 673 | 1 530 | 9 151 | 836 | 212 | −1 650 | −1 532 | −3 964 | −626 | 466 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 671 | 2 425 | 6 420 | 12 415 | 33 499 | 39 218 | 45 742 | 12 445 | 12 162 | 10 232 | 9 772 | 13 945 | 14 953 | 21 744 |
| Equity | 313 | 389 | 5 007 | 8 287 | 25 890 | 29 314 | 35 750 | 10 830 | 10 654 | 8 087 | 7 585 | 9 977 | 8 489 | 8 197 |
| Long-term debt | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 356 | 2 035 | 1 412 | 4 127 | 7 609 | 9 904 | 9 992 | 1 614 | 1 508 | 2 145 | 2 187 | 3 970 | 6 464 | 13 547 |
| Total debt | 359 | 2 035 | 1 412 | 4 127 | 7 609 | 9 904 | 9 992 | 1 614 | 1 508 | 2 145 | 2 187 | 3 970 | 6 464 | 13 547 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
UF Deputy Member | Deputy Member | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Voyager Bidco As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Filip Lidman | Deputy Member | 0 companies |
| Klas Olof Hillström | Board of Directors | 0 companies |
| Björn Goerke | Board of Directors | 0 companies |
| Lars Åke Appelstål | Board of Directors | 0 companies |
| Per Olof Martin Frankling | Chairman | 0 companies |
| Dag Birger Sørsdahl | Chairman | 0 companies |
| Ivar Øystein Blekastad | Board of Directors | 0 companies |
| Ole André Haugen | Board of Directors | 0 companies |
| Njål Stabell | Board of Directors | 0 companies |
| Mathias Vindberg | Board of Directors | 0 companies |
| Andreas Grydeland Sulejewski | Chairman | 0 companies |
| Jørgen Kirkegaard Raguse | Chairman | 0 companies |
| Laila Beate Danielsen | Board of Directors | 0 companies |
| Alan Ramilton | Board of Directors | 0 companies |