Retail sale of sports equipment
FRILUFTSBUA AS
Revenue 2025
NOK 8.2m
Operating profit
NOK 393,000
Equity
NOK 2.8m
Incorporated
2018
Employees
9
Share capital
NOK 30,000
85
Credit score
Meget lav risiko
Operating margin
2.5%
2.5%
Net margin
2.0%
2.0%
Equity ratio
61.6%
61.6%
Current ratio
3.24
3.24
Debt ratio
0.62
0.62
Audit
Audited
Audited
Analysis
- ▲ Selskapet har en god egenkapitalandel på 61.6%.
- ▲ Selskapet har god likviditet med likviditetsgrad 3.24.
- ▲ Selskapet har ingen langsiktig gjeld.
Income statement
Periode: 2025-01-01 – 2025-12-31 · Alle tall i NOK
| Total operating revenue | NOK 9.5m |
| Total operating costs | NOK 9.3m |
| Operating profit (EBIT) | NOK 234,000 |
| Net financial items | NOK −9,000 |
| Profit before tax | NOK 224,000 |
| Profit for the year | NOK 186,000 |
Balance sheet
Per 2025-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 90,000 |
| Current assets | NOK 4.8m |
| Total assets | NOK 4.9m |
Equity and liabilities
| Paid-in equity | NOK 30,000 |
| Retained earnings | NOK 3.0m |
| Total equity | NOK 3.0m |
| Current liabilities | NOK 1.5m |
| Non-current liabilities | NOK 0 |
| Total equity and liabilities | NOK 4.9m |
Full financial statements
Reconciled against the register
↓ Download annual report (PDF)
Financial year 2025 · NOK · read automatically from the filed annual report
EBITDA
NOK 257,000
NOK 257,000
Depreciation
NOK 24,000
NOK 24,000
Cash and bank deposits
NOK 710,000
NOK 710,000
Income statement
| 2025 | Previous year | |
|---|---|---|
| Annen driftsinntekt | NOK 75,000 | NOK 0 |
| Sum inntekter | NOK 9.5m | NOK 8.2m |
| Varekostnad | NOK 6.2m | NOK 5.2m |
| Lønnskostnad | – | NOK 1.5m |
| Avskrivning pa varige driftsmidler og immaterielle elendeler | NOK 24,000 | NOK 30,000 |
| Annen driftskostnad | NOK 1.2m | NOK 1.1m |
| Sum kostnader | NOK 9.3m | NOK 7.8m |
| Driftsresultat | NOK 234,000 | NOK 393,000 |
| Annen finansinntekt | NOK 2,000 | NOK 0 |
| Sum finansinntekter | NOK 2,000 | NOK 0 |
| Annen rentekostnad | NOK 11,000 | NOK 20,000 |
| Annen finanskostnad | NOK 6 | NOK 525 |
| Sum finanskostnader | NOK 11,000 | NOK 21,000 |
| Netto finans | NOK −9,000 | NOK −21,000 |
| Resultat før skattekostnad | NOK 224,000 | NOK 372,000 |
| Skattekostnad | NOK 39,000 | NOK 0 |
| Årsresultat | NOK 186,000 | NOK 372,000 |
| Utskriftedato 25.03.2026 | NOK 920.8m | – |
Balance sheet
| 2025 | Previous year | |
|---|---|---|
| Annen egenkapital | NOK 186,000 | NOK 372,000 |
| Konsesjoner, patenter lisenser, varemerker ol. | NOK 38,000 | NOK 50,000 |
| Sum immaterielle elendeler | NOK 38,000 | NOK 50,000 |
| Driftsløsøre, inventar verktøy, kontormaskiner ol. | NOK 11,000 | NOK 22,000 |
| Sum varige driftsmidler | NOK 11,000 | NOK 22,000 |
| Investeringer i aksjer og andeler | NOK 41,000 | NOK 0 |
| Sum finansielle anleggsmidler | NOK 41,000 | NOK 0 |
| Sum anleggsmidler | NOK 90,000 | NOK 72,000 |
| Varer | NOK 4.1m | NOK 3.9m |
| Kundefordringer | NOK 38,000 | NOK 38,000 |
| Andre kortsiktige fordringer | NOK 0 | NOK 11,000 |
| Sum fordringer | NOK 38,000 | NOK 49,000 |
| Sum investeringer | NOK 0 | NOK 0 |
| Bankinnskudd, kontanter og lignende | NOK 710,000 | NOK 498,000 |
| Sum bankinnskudd, kontanter og lignende | NOK 710,000 | NOK 498,000 |
| Sum omløpsmidler | NOK 4.8m | NOK 4.5m |
| SUM EIENDELER | NOK 4.9m | NOK 4.5m |
| Aksjekapital | NOK 30,000 | NOK 30,000 |
| Sum innskutt egenkapital | NOK 30,000 | NOK 30,000 |
| Annen egenkapital | NOK 3.0m | NOK 2.8m |
| Sum opptjent egenkapital | NOK 3.0m | NOK 2.8m |
| Sum egenkapital | NOK 3.0m | NOK 2.8m |
| Sum avsetninger for forpliktelser | NOK 0 | NOK 0 |
| Øvrig langsiktig gjeld | NOK 400,000 | NOK 400,000 |
| Sun annen langsiktig gjeld | NOK 400,000 | NOK 400,000 |
| Leverandørgjeld | NOK 581,000 | NOK 435,000 |
| Betalbar skatt | NOK 39,000 | NOK 0 |
| Skyldige offentlige avgifter | NOK 417,000 | NOK 305,000 |
| Annen kortsiktig gjeld | NOK 456,000 | NOK 556,000 |
| Sum kortsiktig gjeld | NOK 1.5m | NOK 1.3m |
| Sum gjeld | NOK 1.9m | NOK 1.7m |
| SUM EGENKAPITAL OG GJELD | NOK 4.9m | NOK 4.5m |
The figures are read automatically from the filed annual report and may contain errors. Control figures are reconciled against the Register of Company Accounts.
Source: the Brønnøysund registers / the Register of Company Accounts. Credit score calculated by Biztrac.
Source: Biztrac.no · Data from the Brønnøysund Register Centre and the Norwegian Tax Administration · Last updated 15.06.2026.