WITHBROKER AS
Score · fiscal year 2025
56of 100
How to read this: the company is ahead of 61 % of small companies in the same sector in 2025. What does this mean?
Rank: 15,050 of 38,669 · Handel
Profile
Cheetah · Sprinter
High profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 81 and solidity 46 out of 100 among small companies in the same sector in 2025. Methodology
Against the sector
WITHBROKER AS is 6 points above the median for small companies in the same sector in 2025.
Median score 50 among 36,109 companies.
Against small companies in the same sector in 2025: operating margin 84.3% (median 2.5%) and equity ratio 40.7% (median 38.3%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 0 MNOK | 3 MNOK |
| Operating margin | 84.3% | 2.5% |
| Profit margin | 84.3% | 2.2% |
| Return on assets | 9.5% | 4.0% |
| Equity ratio | 40.7% | 38.3% |
| Debt-to-equity | 1.46 | 0.99 |
| Current ratio | 0.80 | 1.70 |
| Revenue growth | – | 3.5% |
The median and “ahead of” refer to small companies in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 56, WITHBROKER AS does better than 61% of small companies in the same sector (36,578 companies) in 2025.
Score 2024–2025
- WITHBROKER AS
- Median: small companies in the same sector
WITHBROKER AS has a score of 56 for 2025, rank 15,050 of 38,669 in the sector.
Strongest: Profitability: percentile 81 against peers, operating margin 84.3% against a median of 2.5%.
Weakest: Liquidity: percentile 19 against peers, current ratio 0.80 against a median of 1.70.
Worth a closer look
- Consider strengthening liquidity: current liabilities are 1.2 times current assets. Based on: current ratio 0.80 (median 1.70).
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
What the numbers say
WITHBROKER AS had an operating margin of 84.3% and an equity ratio of 40.7% in 2025, and ranks 15,050 of 38,669 in Handel.
From 2024 to 2025: went from a loss to a profit before tax and the equity ratio rose from 0.6% to 40.7%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 1 MNOK and 3 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.0 | 2 MNOK |
| EV/EBIT | 8.0 | 3 MNOK |
| P/B | 1.0 | 1 MNOK |
A mechanical estimate from public accounts, not advice. Mechanical estimate from public accounts with fixed multiples. Not a valuation and not advice to buy or sell. The multiples are provisional default values and must be adjusted per sector before the figures are used for anything. See the calculation
Worth a closer look
- watch
Consider strengthening liquidity: current liabilities are 1.2 times current assets.
Based on: Current ratio 0.80 (median 1.70).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.0% of the debt in 2025. The policy rate averaged 4.30 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2017, the sector's weakest year, for this company.
The sector's weakest year was 2017, with a median operating margin of −65.6%. Based on the 11 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 81 | weight 30% |
|---|---|---|
| Solidity | 46 | weight 25% |
| Liquidity | 19 | weight 15% |
| Growth | – | no data, left out |
| Consistency | 58 | weight 15% |
Durability: 39 (average over 2 years)
Index version 2. Data completeness 85%: the share of the weights that had data.
Questions and answers
How profitable is WITHBROKER AS?
The operating margin was 84.3% in 2025, against a median of 2.5% among small companies in the same sector. Return on assets was 9.5%.
How solid is WITHBROKER AS?
The equity ratio was 40.7% in 2025 (median 38.3%). Debt-to-equity was 1.46 (median 0.99).
What is the liquidity of WITHBROKER AS like?
The current ratio was 0.80 in 2025 (median 1.70). Current assets did not cover current liabilities.
How does WITHBROKER AS compare in Handel?
WITHBROKER AS ranks 15,050 of 38,669 in Handel for 2025. Among companies of the same size (small companies) it ranks 14,133 of 36,578.
From the Central Coordinating Register
- Org. no.
- 833571842
- Legal form
- AS
- Sector
- Handel (46.900)
- Size tier
- small
- Employees
- 0–4 (not registered)
- Founded
- 17 April 2024 2 years in operation
- Share capital
- 0.60 MNOK
- Business address
- Varheisvingen 12, 4073 RANDABERG
- Municipality
- Randaberg rank 11 of 38 in KOSTRA group 7
- Audit
- Audit opted out from 10 June 2024
- Latest accounts filed
- 2025
Source: Central Coordinating Register, Brønnøysund Register Centre. The employee count is reported by the company and may be older than the accounts. See the company at the Brønnøysund Register Centre
Ownership and roles
- Chair of the board
- Frode With
- Accountant
- STAVANGER REGNSKAP AS
Source: Central Coordinating Register, fetched 29 October 2026. Only names are shown.
Owners and shareholdings will appear here once the shareholder data extract is in place.
Coming · not built yet
Error in the data?
Do you see an error in the figures or in how the company is mapped (sector, holding, group)? Let us know. Corrections require documentation.
Figures last fetched 26 October 2026.
Year by year · 2024–2025
| Key figure | 2024 | 2025 | Trend |
|---|---|---|---|
| Index | 22 | 56 | |
| Rank | 32,300 | 15,050 | |
| Operating margin | – | 84.3% | |
| Return on assets | −1.1% | 9.5% | |
| Equity ratio | 0.6% | 40.7% | |
| Current ratio | 0.44 | 0.80 | |
| Revenue growth | – | – |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2024 | 2025 |
|---|---|---|
| Operating revenue | 0.0 MNOK | 0.4 MNOK |
| Operating profit | 0.0 MNOK | 0.3 MNOK |
| Profit before tax | 0.0 MNOK | 0.3 MNOK |
| Net profit | 0.0 MNOK | 0.2 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK |
| Total assets | 1.4 MNOK | 3.2 MNOK |
| Current assets | 0.6 MNOK | 1.5 MNOK |
| Equity | 0.0 MNOK | 1.3 MNOK |
| Retained earnings | 0.0 MNOK | 0.0 MNOK |
| Total liabilities | 1.4 MNOK | 1.9 MNOK |
| Current liabilities | 1.4 MNOK | 1.8 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 26 October 2026, accounts id 6892478.
Further
Similar companies
- KULDENOR AS index 56, rank 15,047 · compare
- MR REVETAL AS index 56, rank 15,048 · compare
- KLONTEIG HOLDING AS index 56, rank 15,049 · compare
- GG GROUP AS index 56, rank 15,051 · compare
- AH DIAGNOSTICS AS index 56, rank 15,052 · compare