| Revenue | NOK 12,5M | +11% |
| EBITDA | NOK -341K | -27% |
| Net profit | NOK -217K | -14% |
| Total assets | NOK 8,5M | -17% |
| Equity | NOK 5,4M | +0% |
| Employees | 16 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 5 606 | 29 466 | 43 572 | 35 913 | 10 366 | 10 094 | 9 329 | 11 284 | 12 548 |
| Staff expenses | −0 | −4 959 | −27 984 | −38 927 | −31 875 | −8 214 | −7 785 | −8 195 | −9 415 | −10 784 |
| EBITDA | −0 | 525 | 895 | 3 489 | 2 712 | 368 | 572 | −593 | −268 | −341 |
| Depreciation & amort. | −0 | −6 | −33 | −61 | −77 | −100 | −77 | −56 | −32 | −26 |
| EBIT | −0 | 519 | 862 | 3 428 | 2 635 | 268 | 495 | −650 | −300 | −367 |
| Net financials | 0 | −19 | −13 | 20 | 35 | 4 | 19 | 91 | 57 | 87 |
| Profit before tax | 0 | 500 | 849 | 3 448 | 2 670 | 273 | 514 | −559 | −243 | −280 |
| Tax | −0 | 124 | 204 | 857 | 591 | 68 | 55 | −119 | −53 | −63 |
| Net profit | 0 | 377 | 646 | 2 592 | 2 079 | 205 | 459 | −439 | −190 | −217 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 3 446 | 11 342 | 16 031 | 12 280 | 9 152 | 8 086 | 7 747 | 10 163 | 8 451 |
| Equity | 94 | 113 | 119 | 2 711 | 4 790 | 4 995 | 5 454 | 5 437 | 5 435 | 5 443 |
| Long-term debt | 0 | 4 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 3 328 | 11 217 | 13 320 | 7 490 | 4 158 | 2 632 | 2 310 | 4 728 | 3 008 |
| Total debt | 0 | 3 332 | 11 223 | 13 320 | 7 490 | 4 158 | 2 632 | 2 310 | 4 728 | 3 008 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Magic Norway As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Benedicte Heiberg Pedersen | Chairman | 0 companies |
| Tom Rune Pedersen | Chairman | 0 companies |