Manufacture of cider and other fermented fruit beverages
MÅGE SIDER AS
Revenue 2024
NOK 480,000
Operating profit
NOK −16,000
Equity
NOK −135,000
Incorporated
2020
Share capital
NOK 80,000
5
Credit score
Meget høy risiko
Operating margin
-115.8%
-115.8%
Net margin
-106.7%
-106.7%
Equity ratio
-24.1%
-24.1%
Current ratio
0.70
0.70
Debt ratio
-5.14
-5.14
Audit
Not audited
Not audited
Analysis
- ▼ Egenkapitalandelen er lav på -24.1%.
- ▼ Kortsiktig gjeld overstiger omløpsmidlene – negativ likviditetsgrad.
- ▼ Selskapet går med driftsunderskudd.
Income statement
Periode: 2025-01-01 – 2025-12-31 · Alle tall i NOK
| Total operating revenue | NOK 159,000 |
| Total operating costs | NOK 343,000 |
| Operating profit (EBIT) | NOK −184,000 |
| Net financial items | NOK −33,000 |
| Profit before tax | NOK −217,000 |
| Profit for the year | NOK −169,000 |
Balance sheet
Per 2025-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 354,000 |
| Current assets | NOK 909,000 |
| Total assets | NOK 1.3m |
Equity and liabilities
| Paid-in equity | NOK 80,000 |
| Retained earnings | NOK −385,000 |
| Total equity | NOK −305,000 |
| Current liabilities | NOK 1.3m |
| Non-current liabilities | NOK 261,000 |
| Total equity and liabilities | NOK 1.3m |
Full financial statements
Under review
↓ Download annual report (PDF)
Financial year 2025 · NOK · read automatically from the filed annual report
EBITDA
NOK −124,000
NOK −124,000
Depreciation
NOK 60,000
NOK 60,000
Income statement
| 2025 | Previous year | |
|---|---|---|
| Annen driftsinntekt | NOK 0 | – |
| Sum inntekter | NOK 159,000 | NOK 480,000 |
| Endring i behaldning av varer under tilverking og ferdig tilverka varer | NOK 105,000 | NOK −105,000 |
| Varekostnad | NOK 124,000 | NOK 384,000 |
| Lønnskostnad | NOK 0 | NOK 750 |
| Avskriving pa varige driftesmiddel og immaterielle eigedelar | NOK 60,000 | NOK 71,000 |
| Annen driftskostnad | NOK 53,000 | NOK 146,000 |
| Sum kostnader | NOK 343,000 | NOK 496,000 |
| Driftsresultat | NOK −184,000 | NOK −16,000 |
| Annen renteinntekt | NOK 0 | NOK 5,000 |
| Annen finansinntekt | NOK 2,000 | NOK 3,000 |
| Sum finansinntekter | NOK 2,000 | NOK 8,000 |
| Annen rentekostnad | NOK 36,000 | NOK 47,000 |
| Sum finanskostnader | NOK 36,000 | NOK 47,000 |
| Netto finans | NOK −33,000 | NOK −39,000 |
| Resultat før skattekostnad | NOK −217,000 | NOK −55,000 |
| Skattekostnad | NOK −48,000 | NOK −12,000 |
| Årsresultat | NOK −169,000 | NOK −43,000 |
| Udekt tap | NOK −169,000 | – |
| Sum overferingar og disponeringar | NOK −169,000 | NOK −43,000 |
Balance sheet
| 2025 | Previous year | |
|---|---|---|
| Utsatt skattefordel | NOK 113,000 | NOK 65,000 |
| Sum immaterielle eigedelar | NOK 113,000 | NOK 65,000 |
| Driftslausevre, inventar verktøy, kontormaskinar og liknande | NOK 241,000 | NOK 270,000 |
| Sum varige driftsmidler | NOK 241,000 | NOK 270,000 |
| Sum anleggsmidler | NOK 354,000 | NOK 335,000 |
| Varer | NOK 744,000 | NOK 864,000 |
| Sun varer | NOK 744,000 | NOK 864,000 |
| Kundekrav | NOK 83,000 | NOK 54,000 |
| Andre krav | NOK 69,000 | NOK 71,000 |
| Sum krav | NOK 152,000 | NOK 125,000 |
| Bankinnskot, kontantar og liknande | NOK 351 | NOK 178,000 |
| Sum bankinnskot kontantar og liknande | NOK 13,000 | NOK 178,000 |
| Sum omløpsmidler | NOK 909,000 | NOK 1.2m |
| Sum eigendelar | NOK 1.3m | NOK 1.5m |
| Selskapskapital | NOK 80,000 | NOK 80,000 |
| Sum innskoten eigenkapital | NOK 80,000 | NOK 80,000 |
| Udekt tap | NOK 385,000 | NOK 215,000 |
| Sum opptjent egenkapital | NOK −385,000 | NOK −215,000 |
| Gjeld til kredittinstitusjoner | NOK 261,000 | NOK 406,000 |
| Sum anna langsiktig gjeld | NOK 261,000 | NOK 406,000 |
| Sum langsiktig gjeld | NOK 261,000 | NOK 406,000 |
| Leverandørgjeld | NOK 57,000 | NOK 37,000 |
| Skyldige offentlige avgifter | NOK −13 | NOK −2,000 |
| Annen kortsiktig gjeld | NOK 1.2m | NOK 1.2m |
| Sum kortsiktig gjeld | NOK 1.3m | NOK 1.2m |
| Sum gjeld | NOK 1.6m | NOK 1.6m |
| Sum egenkapital og gjeld | NOK 1.3m | NOK 1.5m |
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.