MAGIC EVENT AS

5017 BERGEN

Finances

Share Ownership

Return on Equity

−326,09 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	321 000	428 000	0	0
Net Income	−150 000	144 000	−7 000	−14 000
Total Assets	1 153 000	2 854 000	1 010 000	30 000
Total Equity	46 000	161 000	23 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	321 000	428 000	0	0
Expenditure	459 000	206 000	7 000	19 000
Operating Profit	−137 000	222 000	−7 000	−19 000
Financial Income	8 000	1 000	0	0
Financial Costs	31 000	40 000	0	0
Financial Balance	−23 000	−39 000	0	0
Earnings Before Tax	−160 000	182 000	−7 000	−18 000
Tax	−10 000	39 000	0	−4 000
Net Income	−150 000	144 000	−7 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 000	2 000	0	0
Total Current Assets	1 152 000	2 853 000	1 010 000	30 000
Total Assets	1 153 000	2 854 000	1 010 000	30 000
Total Retained Equity	22 000	137 000	−1 000	6 000
Total Equity	46 000	161 000	23 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 107 000	2 693 000	987 000	0
Total Equity and Debt	1 153 000	2 854 000	1 010 000	30 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	321 000	426 000	0	0
Other Income	0	2 000	0	0
Revenue	321 000	428 000	0	0
Cost of Goods Sold	211 000	159 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	459 000	206 000	7 000	19 000
Operating Profit	−137 000	222 000	−7 000	−19 000
Financial Income	8 000	1 000	0	0
Financial Costs	31 000	40 000	0	0
Financial Balance	−23 000	−39 000	0	0
Dividends	0	0	0	0
Net Income	−150 000	144 000	−7 000	−14 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 000	2 000	0	0
Total Fixed Assets	2 000	2 000	0	0
Stock	336 000	547 000	0	0
Total Investments	0	0	0	0
Cash, Bank	666 000	2 112 000	1 010 000	5 000
Total Current Assets	1 152 000	2 853 000	1 010 000	30 000
Total Assets	1 153 000	2 854 000	1 010 000	30 000
Total Equity	46 000	161 000	23 000	30 000
Short-Term Group Debt	1 053 000	7 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	574 000	0	0
Unpaid Taxes	13 000	36 000	0	0
Dividends	0	0	0	0
Other Current Debt	41 000	2 038 000	987 000	0
Total Current Debt	1 107 000	2 693 000	987 000	0
Total Equity and Debt	1 153 000	2 854 000	1 010 000	30 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−326,09 %	89,44 %	−30,43 %	−46,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−42,68 %	51,87 %	-	-
Current Ratio	1,04	1,06	1,02	-
Quick Ratio	1,49	1,33	1,02	-
Equity Ratio	0,04	0,06	0,02	1
Gross Profit Margin	34,27 %	62,85 %	-	-