| Revenue | NOK 87,5M | +28% |
| EBITDA | NOK 6,8M | +121% |
| Net profit | NOK 3,5M | +134% |
| Total assets | NOK 39,8M | +21% |
| Equity | NOK 6,3M | +58% |
| Employees | 181 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 269 | 22 766 | 24 184 | 17 216 | 38 092 | 54 698 | 47 208 | 35 208 | 43 389 | 45 737 | 39 027 | 45 759 | 68 567 | 87 482 |
| Staff expenses | −3 426 | −13 396 | −15 468 | −13 598 | −26 151 | −41 038 | −35 538 | −28 063 | −36 061 | −38 674 | −31 262 | −35 742 | −45 161 | −59 749 |
| EBITDA | 2 161 | 3 502 | 3 387 | −2 535 | 2 703 | 3 080 | 2 340 | −615 | 2 040 | 1 386 | 581 | 841 | 3 081 | 6 811 |
| Depreciation & amort. | −53 | −178 | −268 | −962 | −771 | −882 | −826 | −869 | −1 121 | −962 | −891 | −846 | −977 | −1 234 |
| EBIT | 2 108 | 3 324 | 3 119 | −3 497 | 1 932 | 2 197 | 1 514 | −1 484 | 918 | 424 | −310 | −5 | 2 104 | 5 577 |
| Net financials | −73 | −177 | −244 | −687 | −896 | −811 | −619 | −510 | −1 072 | −924 | −825 | −1 172 | −1 055 | −1 238 |
| Profit before tax | 2 035 | 3 147 | 2 875 | −4 184 | 1 036 | 1 386 | 895 | −1 993 | −154 | −500 | −1 135 | −1 177 | 1 049 | 4 339 |
| Tax | 581 | 880 | 829 | −1 109 | 342 | 380 | 263 | −0 | −0 | −0 | −0 | −277 | −445 | 847 |
| Net profit | 1 454 | 2 266 | 2 046 | −3 075 | 694 | 1 006 | 632 | −1 993 | −154 | −500 | −1 135 | −900 | 1 494 | 3 492 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5 729 | 11 616 | 15 967 | 26 236 | 27 891 | 24 468 | 22 441 | 29 733 | 30 627 | 28 272 | 27 837 | 30 646 | 32 984 | 39 772 |
| Equity | 1 054 | 2 820 | 4 366 | 1 291 | 1 985 | 2 991 | 3 623 | 1 630 | 1 476 | 976 | −159 | 923 | 3 996 | 6 318 |
| Long-term debt | 2 421 | 4 589 | 7 298 | 21 311 | 18 199 | 13 521 | 12 182 | 22 258 | 20 110 | 18 853 | 17 490 | 20 095 | 17 167 | 17 279 |
| Short-term debt | 2 254 | 4 207 | 4 303 | 3 519 | 7 592 | 7 955 | 6 636 | 5 845 | 9 042 | 8 442 | 10 505 | 9 628 | 11 821 | 16 175 |
| Total debt | 4 675 | 8 796 | 11 601 | 24 830 | 25 791 | 21 477 | 18 818 | 28 103 | 29 151 | 27 295 | 27 995 | 29 723 | 28 988 | 33 455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Vemado As | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Jon Jakob Espolin Johnson | Chief Executive Officer | 0 companies |
| Jon Arne Løkke | Board of Directors | 0 companies |
| Lisbeth Pettersen | Board of Directors | 0 companies |
| Siri Skogvold Isaksen | Deputy Chairman | 0 companies |
| Veronica Valstad Skikkelstadødegård | Board of Directors | 0 companies |
| Terje Arnold Johansen | Chairman | 0 companies |
| Roger Hybel Korup | Board of Directors | 0 companies |
| Finn Harald Valstad Pettersen | Chairman | 0 companies |