Riskpilot← Back to searchSign inGet full accessMAGIC VINTERBRO AS
ASActiveOrg 976184807Skogenv 7 Vinterbrosenteret, 1407 VinterbroFrisering og annen skjønnhetspleie · NACE 96020Est. 199612 employees
Revenue 2022
NOK 4,7M
+1% vs 2021
EBITDA margin
1.0%
-77% vs 2021
Equity ratio
-158.7%
Financial strength
Net profit 2022
NOK 39K
-76% vs 2021
| Revenue | NOK 4,7M | +1% |
| EBITDA | NOK 45K | -77% |
| Net profit | NOK 39K | -76% |
| Total assets | NOK 683K | -24% |
| Equity | NOK -1,1M | +3% |
| Employees | 12 | — |
Legal name
MAGIC VINTERBRO AS
Org number
976184807
Legal form
Aksjeselskap
NACE code
96020 · Frisering og annen skjønnhetspleie
Founded
12. februar 1996
Share capital
NOK 100 000
Employees
12 (FTE)
VAT registered
No
Audit selected
No
Last report
2022-12-31
Financial year
January – December
Address
Skogenv 7 Vinterbrosenteret, 1407 Vinterbro
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6 438 | 6 514 | 6 459 | 6 879 | 6 274 | 6 375 | 6 158 | 6 447 | 6 160 | 4 963 | 4 993 | 5 438 | 4 677 | 4 682 | 4 712 |
| Staff expenses | −3 292 | −3 415 | −3 371 | −3 781 | −3 565 | −3 211 | −3 500 | −3 424 | −3 271 | −2 965 | −2 881 | −3 379 | −2 727 | −2 509 | −2 677 |
| EBITDA | 293 | 194 | 184 | 62 | 117 | 128 | −9 | 585 | 358 | −374 | −354 | −209 | −204 | 196 | 45 |
| Depreciation & amort. | −74 | −77 | −83 | −55 | −45 | −44 | −35 | −44 | −44 | −44 | −9 | −0 | −0 | −0 | −0 |
| EBIT | 220 | 117 | 101 | 7 | 72 | 84 | −44 | 541 | 314 | −418 | −363 | −209 | −204 | 196 | 45 |
| Net financials | −12 | −19 | −15 | −10 | −10 | −14 | −9 | −14 | −8 | −22 | −54 | −43 | −82 | −33 | −7 |
| Profit before tax | 208 | 98 | 86 | −4 | 62 | 69 | −53 | 527 | 306 | −440 | −417 | −252 | −286 | 163 | 39 |
| Tax | 58 | 2 | 25 | 9 | 21 | 21 | −2 | 137 | 82 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 149 | 96 | 61 | −13 | 41 | 48 | −51 | 390 | 224 | −440 | −417 | −252 | −286 | 163 | 39 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1 908 | 1 820 | 1 758 | 1 741 | 1 739 | 1 845 | 1 694 | 1 318 | 1 241 | 1 169 | 1 049 | 1 019 | 746 | 901 | 683 |
| Equity | 241 | 336 | 397 | 385 | 426 | 474 | 423 | 100 | 110 | −330 | −747 | −999 | −1 285 | −1 122 | −1 084 |
| Long-term debt | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1 406 | 1 407 | 1 358 | 1 353 | 1 310 | 1 369 | 1 271 | 1 218 | 1 131 | 1 499 | 1 796 | 2 019 | 2 032 | 2 023 | 1 766 |
| Total debt | 1 668 | 1 484 | 1 361 | 1 356 | 1 312 | 1 370 | 1 271 | 1 218 | 1 131 | 1 499 | 1 796 | 2 019 | 2 032 | 2 023 | 1 766 |
EBITDA margin
1.0%
This company
15.8%
Market median
-94% vs market
20082022
Equity ratio
-158.7%
This company
38.2%
Market median
-515% vs market
20082022
Return on equity
3866800.0%
This company
18.4%
Market median
+21015117% vs market
20082022
Net profit margin
0.8%
This company
8.1%
Market median
-90% vs market
20082022
Asset turnover
6.90×
This company
1.12×
Market median
+516% vs market
20082022
Debt / equity
1.63×
This company
0.62×
Market median
-163% vs market
20082022
- Annual report 2022Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via Brønnøysundsregistrene · Period 2017-01-01 – 2017-12-31
- Annual report 2016Filed via Brønnøysundsregistrene · Period 2016-01-01 – 2016-12-31
- Annual report 2015Filed via Brønnøysundsregistrene · Period 2015-01-01 – 2015-12-31
- Annual report 2014Filed via Brønnøysundsregistrene · Period 2014-01-01 – 2014-12-31
- Annual report 2013Filed via Brønnøysundsregistrene · Period 2013-01-01 – 2013-12-31
- Annual report 2012Filed via Brønnøysundsregistrene · Period 2012-01-01 – 2012-12-31
- Annual report 2011Filed via Brønnøysundsregistrene · Period 2011-01-01 – 2011-12-31
- Annual report 2010Filed via Brønnøysundsregistrene · Period 2010-01-01 – 2010-12-31
- Annual report 2009Filed via Brønnøysundsregistrene · Period 2009-01-01 – 2009-12-31
- Annual report 2008Filed via Brønnøysundsregistrene · Period 2008-01-01 – 2008-12-31
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Parasoll As | Company | 65.0% | 65.0% | 2022 |
| Individual | 21.0% | 21.0% | 2022 | |
| Individual | 14.0% | 14.0% | 2022 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
No registered parent or subsidiaries
Board members of MAGIC VINTERBRO AS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|