| Revenue | NOK 7,8M | -48% |
| EBITDA | NOK -2,1M | -735% |
| Net profit | NOK -1,6M | -700% |
| Total assets | NOK 2,8M | -23% |
| Equity | NOK 485K | -1% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 787 | 7 670 | 8 719 | 8 783 | 2 066 | 846 | 10 187 | 14 938 | 7 807 |
| Staff expenses | −0 | −0 | −0 | −0 | −0 | −662 | −539 | −35 | −2 882 | −3 384 | −3 740 |
| EBITDA | −0 | 0 | 13 | 125 | −527 | −445 | −1 198 | −1 166 | 56 | 325 | −2 068 |
| Depreciation & amort. | −0 | −0 | −3 | −17 | −19 | −19 | −19 | −16 | −10 | −24 | −32 |
| EBIT | −0 | 0 | 9 | 109 | −546 | −464 | −1 217 | −1 182 | 46 | 302 | −2 099 |
| Net financials | 2 | 2 | 1 | 1 | 4 | 37 | 1 | 3 | 49 | 43 | 30 |
| Profit before tax | 2 | 2 | 11 | 109 | −542 | −427 | −1 216 | −1 178 | 95 | 345 | −2 069 |
| Tax | −2 | 0 | 3 | 39 | −135 | −94 | −268 | −259 | 21 | 76 | −455 |
| Net profit | 4 | 1 | 8 | 70 | −407 | −333 | −949 | −919 | 74 | 269 | −1 614 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 102 | 510 | 1 045 | 935 | 1 973 | 1 938 | 2 269 | 4 594 | 3 663 | 2 818 |
| Equity | 100 | 100 | 108 | 100 | 148 | 145 | 151 | 148 | 222 | 491 | 485 |
| Long-term debt | 0 | 0 | 3 | 0 | 1 | 0 | 1 | 1 | 3 | 2 | 1 |
| Short-term debt | 0 | 2 | 399 | 945 | 786 | 1 828 | 1 786 | 2 121 | 4 368 | 3 169 | 2 332 |
| Total debt | 0 | 2 | 401 | 945 | 786 | 1 828 | 1 787 | 2 121 | 4 372 | 3 172 | 2 333 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
RF Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magic Holding Bergen As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mona Sandvik | Chief Executive Officer | 0 companies |
| Rune Fristad | Chief Executive Officer | 0 companies |
| Benedicte Heiberg Pedersen | Chairman | 0 companies |
| Tom Rune Pedersen | Chairman | 0 companies |