Digloo AS
Not financial advice. The index, rank, signals and advice are rule-based indications from the latest filed annual accounts. They are not a credit rating, an assessment of management or a recommendation to buy, sell or do business with the company. Read more
Score · fiscal year 2023
92of 100
How to read this: the company is ahead of 99 % of companies in the Morning class Small in the same sector in 2023. What does this mean?
Rank in the Morning class Small: 22 of 1,929 · What are Morning company classes?
Place in the whole sector: 57 of 6,555 · Industri
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2023, not a verdict on the company. Based on profitability 99 and resilience 84 out of 100 among companies in the Morning class Small in the same sector in 2023. Methodology
Against the sector
Digloo AS is 41 points above the median for companies in the Morning class Small in the same sector in 2023.
Median score 51 among 1,929 companies.
Against companies in the Morning class Small in the same sector in 2023: operating margin 36.5% (median 4.7%) and equity ratio 70.6% (median 41.6%).
How it has gone · 2023–2025
Revenue fell by 91 % from 2023 to 2025, to 2.9 MNOK. The operating margin fell from 36.5% in 2023 to −350.6% in 2025. The equity ratio fell from 70.6% in 2023 to 27.5% in 2025.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Worth a closer look
- positive
Upper quartile on profitability, solidity and liquidity. What sets this company apart from the rest of the sector?
Based on: Operating margin 36.5% (median 4.7%); Equity ratio 70.6% (median 41.6%); Current ratio 3.40 (median 1.72).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 21.0% of the debt in 2023. The policy rate averaged 3.54 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
See interest rates, prices and exchange rates for the sector
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of −0.4%. Based on the 10 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 99 | weight 40% |
|---|---|---|
| Solidity | 86 | weight 20% |
| Liquidity | 87 | weight 5% |
| Growth | – | no data, left out |
| Consistency | 77 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Index version 3. Data completeness 75%: the share of the weights that had data.
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 33 MNOK | 21 MNOK |
| Operating margin | 36.5% | 4.7% |
| Profit margin | 34.1% | 4.2% |
| Return on assets | 72.8% | 9.5% |
| Equity ratio | 70.6% | 41.6% |
| Debt-to-equity | 0.42 | 1.30 |
| Current ratio | 3.40 | 1.72 |
| Revenue growth | – | 6.1% |
The median and “ahead of” refer to companies in the Morning class Small in the same sector in 2023. The bar shows the share of companies the figure is ahead of.
With an index of 92, Digloo AS does better than 99% of companies in the Morning class Small in the same sector (1,929 companies) in 2023.
Score 2023–2025
- Digloo AS
- Median: companies in the Morning class Small in the same sector
Working capital and debt
| Measure | Company | Median | |
|---|---|---|---|
| Working capital | |||
| Receivable days All current receivables, including those on group companies, in days of revenue. |
44 days | 52 days | |
| Inventory and other current assets, days Current assets other than receivables and bank deposits, that is inventory and short-term investments, in days of revenue. |
– | 35 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
−3.1% | 4.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
76.7% | 23.8% | |
| Debt and interest burden | |||
| Interest coverage (times) Operating result divided by all financial costs. Below 1: operations do not cover the cost of the debt. |
11.6 | 5.3 | |
| Financial costs as a share of debt All financial costs (interest, currency losses and other) divided by all debt, interest-free debt included. Not an interest rate. |
21.0% | 2.0% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
0.0% | 6.6% | |
Net working capital (current assets less bank deposits less current liabilities): −1.0 MNOK.
Of the financial costs of 1.0 MNOK, 0.0 MNOK is reported as interest costs in the accounts.
The median and the bar refer to companies in the Morning class Small in the same sector in 2023. The bar shows the share of the group with a lower figure: higher is not always better, long receivable days tie up capital, for example. These figures do not count in the score.
What the numbers say
Digloo AS had an operating margin of 36.5% and an equity ratio of 70.6% in 2023, and ranks 57 of 6,555 in Industri.
This text is generated automatically from the 2023 accounts.
Three simple methods
The methods give between 24 MNOK and 164 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.2 | 133 MNOK |
| EV/EBIT | 18.6 | 164 MNOK |
| P/B | 3.0 | 24 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 221 MNOK |
| Enterprise value after the size adjustment | 151 MNOK |
| Less net debt (rough figure) | −13 MNOK |
| Equity value | 164 MNOK |
Net debt is a rough figure: long-term liabilities minus cash. The accounts do not split interest-bearing debt from other liabilities, and short-term borrowings are not included. The size adjustment applies to the enterprise value, not to the debt.
The listed basis is the value at listed multiples. The estimate is lowered for size: a small-company premium of 3% on the cost of equity gives a value 32% lower. No separate marketability discount is applied, because the premium already allows for the company being small and unlisted.
The NACE code has no listed industry of its own in the table, so the multiples are the sector median: Machinery, Food Processing, Chemical (Specialty), Building Materials, Packaging & Container.
Not financial advice. The value range is a rough model estimate from listed-company multiples, not a valuation, a price target or a price offer. The actual value may differ greatly. Read more
A mechanical estimate from public accounts, not advice. A mechanical estimate from public accounts with listed multiples and fixed adjustments. Not a valuation and not advice to buy or sell. See the calculation
Questions and answers
How profitable is Digloo AS?
The operating margin was 36.5% in 2023, against a median of 4.7% among companies in the Morning class Small in the same sector. Return on assets was 72.8%.
How solid is Digloo AS?
The equity ratio was 70.6% in 2023 (median 41.6%). Debt-to-equity was 0.42 (median 1.30).
What is the liquidity of Digloo AS like?
The current ratio was 3.40 in 2023 (median 1.72).
How does Digloo AS compare in Industri?
Digloo AS ranks 57 of 6,555 in Industri for 2023. Among companies in the Morning class Small it is number 22 of 1,929.
Group structure · 2025
6 companies in the group according to the shareholder register for 2025. A company counts as a subsidiary when a Norwegian company owns more than half of its shares.
Private persons own 100% of the shares in Rever AS. Persons are not shown by name.
Rever AS has not filed group accounts in open data, so the group has no index of its own. Each company has its own accounts.
The group in figures
- Sectors
- Industri (3 companies), Revisjon, regnskap og rådgivning (3 companies) 6 of 6 companies in the tree have accounts with us. Sectors are sorted by the companies' own revenue, which includes sales between the group's companies.
- Employees in Norway
- 6 in all. Oslo 6 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
- Negative equity
- 2 companies: Circmet AS, Rever Ventures AS
- Loss
- 4 companies: Digloo AS, Circmet AS, Rever Ventures AS, Rever Holding AS
- Changed 2024–2025
- 3 companies joined the group: Circmet AS, Rever Ventures AS, Digloo AS.
A subsidiary with negative equity or a loss may be backed by the group, for example with group contributions or guarantees. It is an indication of what is worth asking about, not an assessment.
-
Rever AS
-
Rever Ventures AS
- Digloo AS you are here
- Circmet AS
- Rever Holding AS
- Rever Investments AS
-
Read the figures with care: a company in a group can look strong because of group contributions, or weak because dividends go up to the parent. The figures are indications, not the full picture.
Source: the Norwegian Tax Administration's shareholder register 2025 (majority owner with more than 50 % of the shares). Voting agreements and ownership through other countries are not included.
From the Central Coordinating Register
- Org. no.
- 931412140
- Legal form
- AS
- Sector
- Industri (32.990)
- Purpose
- Å etablere og drive virksomhet knyttet til fornybar energi, direkte eller gjennom investering i andre virksomheter.
- Morning company class
- Small
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 5.4 MNOK (2023).
- Founded
- 15 March 2023 3 years in operation
- Share capital
- 1.01 MNOK
- Business address
- Nedre Vollgate 1, 0158 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Latest accounts filed
- 2025
- VAT registered
- Yes
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
Loading roles …
Source: Central Coordinating Register, fetched 5 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 9 (one owner holds more than half)
- Largest owner
- 63.0% · top three 82.9%
- Split
- companies 81% · private persons 19% · foreign 0%
- Owned from the same municipality
- 89%
- Owners over 60
- 0% of the shares held by persons (median age 56)
- Group chain
-
Owned by: Rever Ventures AS (63%)
Ultimate owner: private person
The owner: the majority owner Rever Ventures AS (holds 63%) had negative equity in 2025. made a loss in 2025. A weak parent can affect the subsidiary through group contributions, loans and guarantees. It is an indication to watch, not an assessment of the company.
- Rever Ventures AS · 63.0%
- Brelin AS · 10.0%
- Lano Holding AS · 7.0%
- Byeron Invest AS · 1.0%
- Aleva AS · 0.0%
- 4 private persons · 19.0%
The company is new in the shareholder register in 2025.
Source: the Norwegian Tax Administration's shareholder register as of 2025. Figures may be older than today's ownership. Private persons are not shown by name.
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.
Is this your company? Suggest changes or add information
Figures last fetched 9 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 92 | 72 | 11 | |
| Rank | 57 | 792 | 6,895 | |
| Operating margin | 36.5% | 26.5% | −350.6% | |
| Return on assets | 72.8% | 36.8% | −32.2% | |
| Equity ratio | 70.6% | 81.2% | 27.5% | |
| Current ratio | 3.40 | 4.38 | 0.37 | |
| Revenue growth | – | −21.9% | −88.7% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 32.6 MNOK | 25.5 MNOK | 2.9 MNOK |
| Operating profit | 11.9 MNOK | 6.7 MNOK | −10.1 MNOK |
| Profit before tax | 11.1 MNOK | 7.9 MNOK | −10.4 MNOK |
| Tax expense | 2.4 MNOK | 1.7 MNOK | 0.0 MNOK |
| Net profit | 8.8 MNOK | 6.2 MNOK | −10.4 MNOK |
| Financial expenses | 1.0 MNOK | 0.3 MNOK | 0.3 MNOK |
| Total assets | 16.7 MNOK | 22.2 MNOK | 31.3 MNOK |
| Current assets | 16.7 MNOK | 18.2 MNOK | 8.4 MNOK |
| Equity | 11.8 MNOK | 18.0 MNOK | 8.6 MNOK |
| Retained earnings | 8.8 MNOK | 15.0 MNOK | 4.6 MNOK |
| Total liabilities | 4.9 MNOK | 4.2 MNOK | 22.7 MNOK |
| Current liabilities | 4.9 MNOK | 4.2 MNOK | 22.7 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 5007665.
Further
Similar companies
- Vepak AS index 92, rank 54 · compare
- Rekedal Pølsefabrikk AS index 92, rank 55 · compare
- Øglænd Industrier AS index 92, rank 56 · compare
- Rempro AS index 91, rank 62 · compare
- Trappespesialisten AS index 91, rank 64 · compare