| Revenue | NOK 23,1M | +5% |
| EBITDA | NOK -2M | +35% |
| Net profit | NOK -1,6M | +36% |
| Total assets | NOK 4,7M | -14% |
| Equity | NOK 213K | +87% |
| Employees | 29 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 10 893 | 22 810 | 18 830 | 10 110 | 12 602 | 18 776 | 21 987 | 23 139 |
| Staff expenses | −0 | −0 | −0 | −0 | −2 216 | −4 154 | −4 757 | −7 365 | −9 960 | −9 712 |
| EBITDA | −0 | −7 | −64 | −1 015 | −7 639 | −2 859 | −773 | −1 148 | −3 106 | −2 005 |
| Depreciation & amort. | −0 | −0 | −0 | −0 | −0 | −0 | −28 | −144 | −144 | −84 |
| EBIT | −0 | −7 | −64 | −1 015 | −7 639 | −2 859 | −801 | −1 292 | −3 251 | −2 089 |
| Net financials | 0 | 0 | −4 | 7 | 9 | 1 | 55 | 107 | 32 | 34 |
| Profit before tax | 0 | −7 | −68 | −1 008 | −7 630 | −2 857 | −745 | −1 185 | −3 218 | −2 055 |
| Tax | −0 | −0 | −0 | −235 | −1 693 | −629 | −164 | −261 | −708 | −452 |
| Net profit | 0 | −7 | −68 | −773 | −5 937 | −2 229 | −581 | −924 | −2 510 | −1 603 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 94 | 88 | 2 886 | 3 174 | 9 488 | 4 272 | 5 541 | 6 475 | 5 499 | 4 734 |
| Equity | 94 | 88 | 20 | 34 | 99 | 99 | 169 | 151 | 114 | 213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 15 | 4 | 32 |
| Short-term debt | 0 | 0 | 2 867 | 3 140 | 9 389 | 4 173 | 5 352 | 6 309 | 5 381 | 4 489 |
| Total debt | 0 | 0 | 2 867 | 3 140 | 9 389 | 4 173 | 5 372 | 6 324 | 5 386 | 4 521 |
| 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 |