| Revenue | NOK 159,4M | +19% |
| EBITDA | NOK 101,9M | +40% |
| Net profit | NOK 79M | +58% |
| Total assets | NOK 224,5M | -2% |
| Equity | NOK 41,1M | -20% |
| Employees | 0 | — |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 105 693 | 106 981 | 112 509 | 110 494 | 111 958 | 113 775 | 117 698 | 82 642 | 75 559 | 81 759 | 85 144 | 81 224 | 90 871 | 93 434 | 142 556 | 134 200 | 159 380 |
| Staff expenses | −2 027 | −4 539 | −4 303 | −4 087 | −4 814 | −3 898 | −3 901 | −3 032 | −2 667 | −2 925 | −1 738 | 25 | −0 | −0 | −0 | −0 | −0 |
| EBITDA | 15 540 | 11 776 | 9 336 | 7 391 | 3 871 | 829 | 4 740 | 6 417 | −20 961 | 17 331 | 17 936 | 11 631 | −5 097 | −4 139 | 89 163 | 72 930 | 101 903 |
| Depreciation & amort. | −240 | −41 | −41 | −49 | −220 | −548 | −644 | −687 | −1 040 | −4 996 | −4 881 | −4 847 | −6 448 | −7 373 | −11 111 | −11 988 | −11 936 |
| EBIT | 15 300 | 11 735 | 9 295 | 7 342 | 3 651 | 281 | 4 095 | 5 730 | −22 001 | 12 335 | 13 056 | 6 785 | −11 545 | −11 511 | 78 051 | 60 941 | 89 967 |
| Net financials | 2 485 | 65 | 997 | 912 | 531 | 283 | 337 | 3 056 | 515 | −679 | −1 560 | −1 305 | 147 | 123 | 1 126 | 3 162 | 11 366 |
| Profit before tax | 17 786 | 11 800 | 10 291 | 8 254 | 4 183 | 563 | 4 432 | 8 786 | −21 486 | 11 656 | 11 496 | 5 480 | −11 398 | −11 388 | 79 178 | 64 103 | 101 333 |
| Tax | 4 708 | 3 441 | 2 908 | 2 328 | 1 189 | 292 | 1 095 | 1 689 | −5 594 | 2 346 | 2 133 | 1 206 | −2 508 | −2 505 | 17 421 | 14 122 | 22 328 |
| Net profit | 13 078 | 8 358 | 7 383 | 5 926 | 2 994 | 271 | 3 337 | 7 098 | −15 892 | 9 310 | 9 362 | 4 274 | −8 891 | −8 883 | 61 757 | 49 982 | 79 005 |
| Item | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37 375 | 37 511 | 35 756 | 33 200 | 31 907 | 20 465 | 23 401 | 26 899 | 112 837 | 123 758 | 158 044 | 138 421 | 161 955 | 139 308 | 232 048 | 228 077 | 224 488 |
| Equity | 20 211 | 22 569 | 13 952 | 19 878 | 14 682 | 8 760 | 11 426 | 13 947 | 26 555 | 48 969 | 54 005 | 57 050 | 54 856 | 16 629 | 72 728 | 51 343 | 41 073 |
| Long-term debt | 316 | 235 | 141 | 110 | 61 | 0 | 4 | 0 | 3 906 | 10 390 | 11 231 | 12 090 | 11 471 | 0 | 7 769 | 6 319 | 4 718 |
| Short-term debt | 16 848 | 14 707 | 21 663 | 13 212 | 17 163 | 11 705 | 11 971 | 12 952 | 82 377 | 64 399 | 92 808 | 69 281 | 95 628 | 122 678 | 151 551 | 170 415 | 178 698 |
| Total debt | 17 164 | 14 942 | 21 803 | 13 322 | 17 225 | 11 705 | 11 975 | 12 952 | 86 283 | 74 789 | 104 039 | 81 371 | 107 099 | 122 678 | 159 320 | 176 734 | 183 416 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
Magic Norway As | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Irmelin Heiberg Pedersen | Board of Directors | 0 companies |
| Benedicte Heiberg Pedersen | Board of Directors | 0 companies |
| Tom Rune Pedersen | Chairman | 0 companies |