| Revenue | NOK 3,1M | -23% |
| EBITDA | NOK 290K | -75% |
| Net profit | NOK -44K | -106% |
| Total assets | NOK 2,6M | -11% |
| Equity | NOK 341K | -12% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 176 | 1 028 | 1 096 | 1 243 | 1 334 | 2 037 | 2 000 | 2 019 | 2 400 | 2 246 | 2 723 | 4 032 | 3 105 |
| Staff expenses | −50 | −422 | −54 | −41 | −16 | −396 | −1 047 | −898 | −866 | −1 766 | −1 516 | −1 773 | −1 674 |
| EBITDA | 47 | 141 | 382 | 371 | 16 | 729 | 170 | 654 | 932 | −357 | 300 | 1 140 | 290 |
| Depreciation & amort. | −0 | −5 | −75 | −103 | −58 | −51 | −43 | −48 | −44 | −116 | −191 | −244 | −240 |
| EBIT | 47 | 136 | 307 | 267 | −43 | 678 | 127 | 606 | 889 | −472 | 109 | 896 | 50 |
| Net financials | 0 | 0 | −3 | 2 | −0 | 2 | 8 | 6 | 1 | −17 | −99 | −122 | −105 |
| Profit before tax | 48 | 137 | 304 | 270 | −43 | 680 | 135 | 612 | 889 | −489 | 10 | 774 | −55 |
| Tax | 13 | 37 | −1 | 10 | −3 | 150 | 34 | 134 | 194 | −0 | −0 | 66 | −11 |
| Net profit | 34 | 100 | 305 | 260 | −40 | 531 | 101 | 478 | 695 | −489 | 10 | 708 | −44 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 114 | 311 | 1 106 | 419 | 707 | 1 091 | 709 | 1 048 | 1 410 | 2 140 | 2 970 | 2 870 | 2 559 |
| Equity | 55 | 155 | 460 | 290 | 250 | 280 | 82 | 560 | 456 | −33 | −23 | 385 | 341 |
| Long-term debt | 0 | 1 | 485 | 3 | 0 | 0 | 0 | 0 | 0 | 1 686 | 2 471 | 1 741 | 0 |
| Short-term debt | 59 | 155 | 160 | 126 | 457 | 811 | 627 | 488 | 954 | 487 | 522 | 745 | 762 |
| Total debt | 59 | 156 | 646 | 129 | 457 | 811 | 627 | 488 | 954 | 2 173 | 2 994 | 2 485 | 2 219 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
VW Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hourglass As | Company | 33.3% | 33.3% | 2024 |
Kyber As | Company | 33.3% | 33.3% | 2024 |
Williksen Holding As | Company | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Vegard Williksen | Chief Executive Officer | 0 companies |
| Per Magne Helseth | Chairman | 0 companies |
| Bjørnar Lie | Board of Directors | 0 companies |