| Revenue | NOK 7,8M | -25% |
| EBITDA | NOK -2,6M | -112% |
| Net profit | NOK -2M | -127% |
| Total assets | NOK 3M | +6% |
| Equity | NOK 1,4M | +0% |
| Employees | 11 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 25 | 9 400 | 8 777 | 8 970 | 5 476 | 6 086 | 12 072 | 10 471 | 7 839 |
| Staff expenses | −0 | −0 | −0 | −951 | −1 332 | −1 162 | −1 980 | −2 080 | −1 875 |
| EBITDA | −32 | −1 424 | −2 177 | −2 216 | −448 | 290 | 1 502 | −1 234 | −2 611 |
| Depreciation & amort. | −0 | −26 | −31 | −31 | −31 | −31 | −5 | −0 | −0 |
| EBIT | −32 | −1 450 | −2 208 | −2 248 | −479 | 259 | 1 496 | −1 234 | −2 611 |
| Net financials | 0 | −5 | 1 | 7 | 49 | −42 | 56 | 92 | 25 |
| Profit before tax | −32 | −1 456 | −2 207 | −2 241 | −430 | 216 | 1 553 | −1 142 | −2 585 |
| Tax | −0 | −337 | −506 | −508 | −91 | 52 | 341 | −252 | −570 |
| Net profit | −32 | −1 119 | −1 701 | −1 733 | −339 | 165 | 1 212 | −890 | −2 015 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 62 | 2 618 | 4 675 | 4 326 | 3 688 | 3 604 | 3 429 | 2 865 | 3 041 |
| Equity | 62 | 11 | 3 | 71 | 56 | 221 | 1 433 | 1 437 | 1 443 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 2 607 | 4 672 | 4 254 | 3 632 | 3 383 | 1 996 | 1 429 | 1 598 |
| Total debt | 0 | 2 607 | 4 672 | 4 254 | 3 632 | 3 383 | 1 996 | 1 429 | 1 598 |
| 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 |