Retail sale of sports equipment
MICROGYM AS
Revenue 2024
NOK 1.0m
Operating profit
NOK −341,000
Equity
NOK −376,000
Incorporated
2021
Share capital
NOK 30,000
5
Credit score
Meget høy risiko
Operating margin
-33.6%
-33.6%
Net margin
-47.2%
-47.2%
Equity ratio
-205.8%
-205.8%
Current ratio
1.32
1.32
Debt ratio
-1.49
-1.49
Audit
Not audited
Not audited
Analysis
- ▼ Egenkapitalandelen er lav på -205.8%.
- ▼ Selskapet går med driftsunderskudd.
Income statement
Periode: 2025-01-01 – 2025-12-31 · Alle tall i NOK
| Total operating revenue | NOK 533,000 |
| Total operating costs | NOK 713,000 |
| Operating profit (EBIT) | NOK −179,000 |
| Net financial items | NOK −72,000 |
| Profit before tax | NOK −252,000 |
| Profit for the year | NOK −252,000 |
Balance sheet
Per 2025-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 0 |
| Current assets | NOK 305,000 |
| Total assets | NOK 305,000 |
Equity and liabilities
| Paid-in equity | NOK 30,000 |
| Retained earnings | NOK −658,000 |
| Total equity | NOK −628,000 |
| Current liabilities | NOK 230,000 |
| Non-current liabilities | NOK 703,000 |
| Total equity and liabilities | NOK 305,000 |
Full financial statements
Reconciled against the register
↓ Download annual report (PDF)
Financial year 2025 · NOK · read automatically from the filed annual report
EBITDA
NOK −165,000
NOK −165,000
Depreciation
NOK 15,000
NOK 15,000
Cash and bank deposits
NOK −470
NOK −470
Income statement
| 2025 | Previous year | |
|---|---|---|
| Annen driftsinntekt | NOK 0 | NOK −26,000 |
| Sum inntekter | NOK 533,000 | NOK 1.0m |
| Varekostnad | NOK 487,000 | NOK 619,000 |
| Lønnskostnad | NOK 5,000 | NOK 63,000 |
| Avskrivning pa varige driftsmidler og immaterielle elendeler | NOK 15,000 | NOK 13,000 |
| Annen driftskostnad | NOK 206,000 | NOK 672,000 |
| Sum kostnader | NOK 713,000 | NOK 1.4m |
| Driftsresultat | NOK −179,000 | NOK 341,000 |
| Annen renteinntekt | NOK 25 | NOK 5,000 |
| Sum finansinntekter | NOK 25 | NOK 5,000 |
| Annen rentekostnad | NOK 69,000 | NOK 86,000 |
| Annen finanskostnad | NOK 4,000 | NOK 0 |
| Sum finanskostnader | NOK 72,000 | NOK 86,000 |
| Netto finans | NOK −72,000 | NOK −80,000 |
| Resultat før skattekostnad | NOK −252,000 | NOK −421,000 |
| Skattekostnad | NOK 0 | NOK 4,000 |
| Årsresultat | NOK −252,000 | NOK −425,000 |
| Overføringer til/fra annen egenkapital | NOK 0 | NOK −19,000 |
| Sum overføringer og disponeringer | NOK −252,000 | NOK −425,000 |
Balance sheet
| 2025 | Previous year | |
|---|---|---|
| Udekket tap | NOK −252,000 | NOK −406,000 |
| Driftsløsøre, inventar verktøy, kontormaskiner og lignende | NOK 0 | NOK 15,000 |
| Sum varige driftsmidler | NOK 0 | NOK 15,000 |
| Sum anleggsmidler | NOK 0 | NOK 15,000 |
| Varer | NOK 229,000 | NOK 515,000 |
| Sum varer | NOK 229,000 | NOK 515,000 |
| Kundefordringer | NOK 77,000 | NOK 60,000 |
| Sum fordringer | NOK 77,000 | NOK 60,000 |
| Bankinnskudd, kontanter og lignende | NOK −470 | NOK 12 |
| Sum bankinnskudd kontanter og lignende | NOK −470 | NOK 12 |
| Sum omløpsmidler | NOK 305,000 | NOK 575,000 |
| SUM EIENDELER | NOK 305,000 | NOK 590,000 |
| Selskapskapital | NOK 30,000 | NOK 30,000 |
| Sum innskutt egenkapital | NOK 30,000 | NOK 30,000 |
| Udekket tap | NOK 658,000 | NOK 406,000 |
| Sum opptjent egenkapital | NOK −658,000 | NOK −406,000 |
| Sum egenkapital | NOK −628,000 | NOK −376,000 |
| Gjeld til kredittinstitusjoner | NOK 618,000 | NOK 738,000 |
| Øvrig langsiktig gjeld | NOK 85,000 | NOK 85,000 |
| Sum annen langsiktig gjeld | NOK 703,000 | NOK 823,000 |
| Sum langsiktig gjeld | NOK 703,000 | NOK 823,000 |
| Gjeld til kredittinstitusjoner | NOK −8,000 | NOK −27,000 |
| Leverandørgjeld | NOK 173,000 | NOK 41,000 |
| Skyldige offentlige avgifter | NOK −40,000 | NOK 27,000 |
| Annen kortsiktig gjeld | NOK 105,000 | NOK 103,000 |
| Sum kortsiktig gjeld | NOK 230,000 | NOK 143,000 |
| Sum gjeld | NOK 933,000 | NOK 966,000 |
| SUM EGENKAPITAL OG GJELD | NOK 305,000 | NOK 590,000 |
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.