| Revenue | NOK 7,6M | +7% |
| EBITDA | NOK 1,2M | +1456% |
| Net profit | NOK 923K | +1600% |
| Total assets | NOK 3,3M | +48% |
| Equity | NOK 1,1M | +440% |
| Employees | 0 | — |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 328 | 695 | 857 | 2 080 | 2 177 | 2 870 | 3 414 | 4 756 | 6 195 | 9 205 | 10 273 | 10 023 | 9 037 | 7 478 | 6 918 | 7 143 | 7 641 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 0 | 232 | 212 | 337 | 345 | 737 | 1 208 | 1 054 | 2 185 | 2 744 | −2 592 | 3 896 | 3 690 | 1 986 | 1 585 | 987 | 77 | 1 197 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| EBIT | 0 | 232 | 212 | 337 | 345 | 737 | 1 208 | 1 054 | 2 185 | 2 744 | −2 592 | 3 896 | 3 690 | 1 986 | 1 585 | 987 | 77 | 1 197 |
| Net financials | 0 | 67 | 48 | 141 | 91 | 95 | 73 | 88 | 63 | −8 | −73 | −161 | −167 | −40 | −103 | −102 | −8 | −15 |
| Profit before tax | 0 | 299 | 260 | 478 | 436 | 831 | 1 281 | 1 141 | 2 248 | 2 736 | −2 665 | 3 734 | 3 523 | 1 946 | 1 482 | 885 | 69 | 1 182 |
| Tax | −0 | 84 | 73 | 134 | 122 | 233 | 359 | 300 | 607 | 685 | 693 | 859 | 775 | 428 | 326 | 195 | 15 | 259 |
| Net profit | 0 | 215 | 187 | 344 | 314 | 599 | 923 | 841 | 1 640 | 2 051 | −3 358 | 2 875 | 2 748 | 1 518 | 1 156 | 690 | 54 | 923 |
| Item | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | — | 4 018 | 3 416 | 5 438 | 5 130 | 5 454 | 5 240 | 9 690 | 9 520 | 8 756 | 7 216 | 5 889 | 4 877 | 3 419 | 2 452 | 1 930 | 2 229 | 3 292 |
| Equity | — | 278 | 342 | 544 | 513 | 546 | 100 | 100 | 101 | 101 | −257 | 218 | 265 | 204 | 209 | 209 | 210 | 1 133 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 340 | 272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 3 740 | 3 074 | 4 894 | 4 617 | 4 909 | 5 139 | 8 250 | 9 147 | 8 655 | 7 473 | 5 671 | 4 611 | 3 216 | 2 243 | 1 720 | 2 019 | 2 159 |
| Total debt | 0 | 3 740 | 3 074 | 4 894 | 4 617 | 4 909 | 5 139 | 9 590 | 9 419 | 8 655 | 7 473 | 5 671 | 4 611 | 3 216 | 2 243 | 1 720 | 2 019 | 2 159 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JL Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
LD Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
PT Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
GO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Intravat Aps | Company | 100.0% | 100.0% | 2023 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jane Lintrup | Chief Executive Officer | 0 companies |
| Linda-Sophia Danielsen | Chief Executive Officer | 0 companies |
| Peter Thorslund Hansen | Chief Executive Officer | 0 companies |
| Geir Olav Braathe | Chief Executive Officer | 0 companies |
| Thomas Krøyer | Chairman | 0 companies |
| Kathrine Lykke Jønsson | Chairman | 0 companies |
| Christian Møller Laursen | Chairman | 0 companies |