Manufacture of corrugated paper, paperboard and containers of paper and paperboard
DRAMMEN EMBALLASJE AS
Revenue 2025
NOK 2.6m
Operating profit
NOK 65,000
Equity
NOK −34,000
Incorporated
1992
Share capital
NOK 100,000
5
Credit score
Meget høy risiko
Operating margin
2.5%
2.5%
Net margin
3.8%
3.8%
Equity ratio
-6.4%
-6.4%
Current ratio
0.51
0.51
Debt ratio
-16.63
-16.63
Audit
Not audited
Not audited
Analysis
- ▼ Egenkapitalandelen er lav på -6.4%.
- ▼ Kortsiktig gjeld overstiger omløpsmidlene – negativ likviditetsgrad.
Income statement
Periode: 2025-01-01 – 2025-12-31 · Alle tall i NOK
| Total operating revenue | NOK 2.6m |
| Total operating costs | NOK 2.6m |
| Operating profit (EBIT) | NOK 65,000 |
| Net financial items | NOK −43,000 |
| Profit before tax | NOK 22,000 |
| Profit for the year | NOK 101,000 |
Balance sheet
Per 2025-12-31 · Alle tall i NOK
Assets
| Non-current assets | NOK 293,000 |
| Current assets | NOK 239,000 |
| Total assets | NOK 532,000 |
Equity and liabilities
| Paid-in equity | NOK 100,000 |
| Retained earnings | NOK −134,000 |
| Total equity | NOK −34,000 |
| Current liabilities | NOK 470,000 |
| Non-current liabilities | NOK 96,000 |
| Total equity and liabilities | NOK 532,000 |
Full financial statements
Reconciled against the register
↓ Download annual report (PDF)
Financial year 2025 · NOK · read automatically from the filed annual report
EBITDA
NOK 89,000
NOK 89,000
Depreciation
NOK 24,000
NOK 24,000
Cash and bank deposits
NOK 196
NOK 196
Income statement
| 2025 | Previous year | |
|---|---|---|
| Sum inntekter | NOK 2.6m | NOK 2.5m |
| Endring i beholdning av varer under tilvirkning og ferdig tilvirkede varer | NOK 40,000 | NOK 18,000 |
| Varekostnad | NOK 550,000 | NOK 585,000 |
| Lønnskostnad | NOK 1.2m | NOK 1.4m |
| Avskrivning pa varige driftsmidler og immaterielle eiendeler | NOK 24,000 | NOK 27,000 |
| Annen driftskostnad | NOK 792,000 | NOK 718,000 |
| Sum kostnader | NOK 2.6m | NOK 2.8m |
| Driftsresultat | NOK 65,000 | NOK −248,000 |
| Annen renteinntekt | NOK 1,000 | NOK 46 |
| Sum finansinntekter | NOK 1,000 | NOK 1,000 |
| Annen rentekostnad | NOK 44,000 | NOK 17,000 |
| Sum finanskostnader | NOK 44,000 | NOK 17,000 |
| Netto finans | NOK −43,000 | NOK −16,000 |
| Resultat før skattekostnad | NOK 22,000 | NOK −264,000 |
| Skattekostnad | NOK −79,000 | NOK 0 |
| Årsresultat | NOK 101,000 | NOK −264,000 |
| Overføringer til/fra annen egenkapital | NOK 0 | NOK −29,000 |
| Sum overføringer og disponeringer | NOK 101,000 | NOK −264,000 |
| Utskriftedato 23.03.2026 | NOK 965.6m | – |
Balance sheet
| 2025 | Previous year | |
|---|---|---|
| Udekket tap | NOK 101,000 | NOK −235,000 |
| Utsatt skattefordel | NOK 79,000 | – |
| Sum immaterlelle elendeler | NOK 79,000 | – |
| Driftsløsøre, inventar verktøy, kontormaskiner og lignende | NOK 212,000 | NOK 237,000 |
| Sum varige driftsmidler | NOK 212,000 | NOK 237,000 |
| Andre fordringer | NOK 3,000 | NOK 3,000 |
| Sum finansielle anleggsmidler | NOK 3,000 | NOK 3,000 |
| Sum anleggsmidler | NOK 293,000 | NOK 239,000 |
| Varer | NOK 176,000 | NOK 216,000 |
| Sum varer | NOK 176,000 | NOK 216,000 |
| Kundefordringer | NOK 60,000 | NOK 146,000 |
| Andre fordringer | NOK 3,000 | NOK 3,000 |
| Sum fordringer | NOK 63,000 | NOK 149,000 |
| Bankinnskudd, kontanter og lignende | NOK 196 | NOK 196 |
| Sum bankinnskudd kontanter og lignende | NOK 196 | NOK 196 |
| Sum omløpsmidler | NOK 239,000 | NOK 365,000 |
| SUM EIENDELER | NOK 532,000 | NOK 604,000 |
| Selskapskapital | NOK 100,000 | NOK 100,000 |
| Sum innskutt egenkapital | NOK 100,000 | NOK 100,000 |
| Udekket tap | NOK 134,000 | NOK 235,000 |
| Sum opptjent egenkapital | NOK −134,000 | NOK −235,000 |
| Sum egenkapital | NOK −34,000 | NOK −135,000 |
| Gjeld til kredittinstitusjoner | NOK 96,000 | NOK 124,000 |
| Sum annen langsiktig gjeld | NOK 96,000 | NOK 124,000 |
| Sum langsiktig gjeld | NOK 96,000 | NOK 124,000 |
| Gjeld til kredittinstitusjoner | NOK −8,000 | NOK 40,000 |
| Leverandørgjeld | NOK 34,000 | NOK 70,000 |
| Skyldige offentlige avgifter | NOK 192,000 | NOK 236,000 |
| Annen kortsiktig gjeld | NOK 252,000 | NOK 268,000 |
| Sum kortsiktig gjeld | NOK 470,000 | NOK 614,000 |
| Sum gjeld | NOK 567,000 | NOK 739,000 |
| Sum egenkapital og gjeld | NOK 532,000 | NOK 604,000 |
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.