Brøvig AS
Score · fiscal year 2025
61of 100
How to read this: the company is ahead of 71 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 494 of 1,679 · What are Morning company classes?
Place in the whole sector: 1,278 of 4,464 · Industri
Profile
Cheetah · Sprinter
High profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 80 and solidity 49 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Brøvig AS is 10 points above the median for companies in the Morning class Small in the same sector in 2025.
Median score 51 among 1,679 companies.
Against companies in the Morning class Small in the same sector in 2025: operating margin 8.9% (median 4.6%) and equity ratio 42.1% (median 41.8%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 35 MNOK | 22 MNOK |
| Operating margin | 8.9% | 4.6% |
| Profit margin | 9.5% | 4.2% |
| Return on assets | 28.1% | 9.5% |
| Equity ratio | 42.1% | 41.8% |
| Debt-to-equity | 1.37 | 1.30 |
| Current ratio | 2.19 | 1.73 |
| Revenue growth | 8.4% | 5.3% |
| Revenue per employee | 2.31 MNOK | 1.69 MNOK |
The median and “ahead of” refer to companies in the Morning class Small in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 61, Brøvig AS does better than 71% of companies in the Morning class Small in the same sector (1,679 companies) in 2025.
Score 2023–2025
- Brøvig AS
- Median: companies in the Morning class Small in the same sector
Brøvig AS has a score of 61 for 2025, rank 1,278 of 4,464 in the sector.
Strongest: Profitability: percentile 80 against peers, operating margin 8.9% against a median of 4.6%. Liquidity: percentile 67 against peers, current ratio 2.19 against a median of 1.73.
No area is clearly below its peers.
Worth a closer look
- The change in operating margin in 2025 was 1.4 percentage points better than for comparable companies: the company +1.6, the industry +0.2 points. That is the company's own, not something that hit the whole industry.
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
The industry or the company: what drove the result?
In 2025 the operating margin of Brøvig AS rose by 1.6 percentage points. Comparable companies rose by a median 0.2 points. So the company did 1.4 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Brøvig AS moved the same way as comparable companies 1 times. About 5% of the changes in operating margin were common to the industry; the rest was the company's own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2024 | 7.3% | 4.3% | +7.9 percentage points | −0.3 percentage points | +8.2 percentage points |
| 2025 | 8.9% | 4.6% | +1.6 percentage points | +0.2 percentage points | +1.4 percentage points |
Comparable companies are those in the same industry and Morning company class. Their change shows what hit the whole industry, the sector drivers below included. The rest is the company's own: contracts, costs, one-off items or operations. The share is approximate, and we claim no cause.
The company and its sector's drivers
Prices, rate and currency that shape the sector's year, year by year beside the operating margin of Brøvig AS. The figures stand side by side; we claim no cause.
Producer prices in manufacturing (indeks (2021 = 100))
Producer prices in manufacturing rose 2.9% in 2025; the operating margin of Brøvig AS rose 1.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Producer prices in manufacturing, annual average | 100.0 | 124.7 | 129.5 | 134.4 | 138.3 | 146.0 (so far) |
| Change from the year before | +10.7% | +24.7% | +3.9% | +3.7% | +2.9% | +5.6% |
| The company's operating margin | – | – | −0.6% | 7.3% | 8.9% | – |
Source: SSB (12462, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Brøvig AS rose 1.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| EUR/NOK, annual average | 10.16 | 10.10 | 11.42 | 11.62 | 11.72 | 11.04 (so far) |
| Change from the year before | −5.2% | −0.6% | +13.1% | +1.8% | +0.8% | −5.8% |
| The company's operating margin | – | – | −0.6% | 7.3% | 8.9% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wholesale power price (øre per kWh)
Wholesale power price rose 9.4% in 2025; the operating margin of Brøvig AS rose 1.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wholesale power price, annual average | 64.2 | 141.7 | 72.0 | 49.4 | 54.0 | 96.5 (so far) |
| Change from the year before | +466.7% | +120.8% | −49.2% | −31.4% | +9.4% | +78.4% |
| The company's operating margin | – | – | −0.6% | 7.3% | 8.9% | – |
Source: SSB (09363, CC BY 4.0). Source
USD/NOK (kr)
USD/NOK fell 3.3% in 2025; the operating margin of Brøvig AS rose 1.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| USD/NOK, annual average | 8.59 | 9.61 | 10.56 | 10.75 | 10.39 | 9.54 (so far) |
| Change from the year before | −8.8% | +11.9% | +9.9% | +1.7% | −3.3% | −8.2% |
| The company's operating margin | – | – | −0.6% | 7.3% | 8.9% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wage index: fabricated metal products (indeks)
Wage index: fabricated metal products rose 5.8% in 2025; the operating margin of Brøvig AS rose 1.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: fabricated metal products, annual average | 88.0 | 91.5 | 96.9 | 102.1 | 108.0 | 112.8 (so far) |
| Change from the year before | +3.1% | +3.9% | +6.0% | +5.4% | +5.8% | +4.5% |
| The company's operating margin | – | – | −0.6% | 7.3% | 8.9% | – |
Source: SSB (12314, CC BY 4.0). Source
We show the drivers and the margin side by side and claim no cause. Sensitivity per company is not computed until we have at least 10 years of accounts per company: with three years such figures are false precision.
What the numbers say
Brøvig AS had an operating margin of 8.9% and an equity ratio of 42.1% in 2025, and ranks 1,278 of 4,464 in Industri.
From 2024 to 2025: the equity ratio rose from 32.9% to 42.1%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 8 MNOK and 20 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.2 | 20 MNOK |
| EV/EBIT | 18.6 | 16 MNOK |
| P/B | 3.0 | 8 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered by 51% for an unlisted company: 20% for lack of marketability and 38% for size (a small-company premium of 4% on the cost of equity).
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
Worth a closer look
No rules were triggered for this year.
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 2.2% 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.
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 0.2%. 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 | 80 | weight 30% |
|---|---|---|
| Solidity | 49 | weight 25% |
| Liquidity | 67 | weight 15% |
| Growth | 57 | weight 15% |
| Consistency | 42 | weight 15% |
Durability: 57 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Brøvig AS?
The operating margin was 8.9% in 2025, against a median of 4.6% among companies in the Morning class Small in the same sector. Return on assets was 28.1%.
How solid is Brøvig AS?
The equity ratio was 42.1% in 2025 (median 41.8%). Debt-to-equity was 1.37 (median 1.30).
What is the liquidity of Brøvig AS like?
The current ratio was 2.19 in 2025 (median 1.73).
How does Brøvig AS compare in Industri?
Brøvig AS ranks 1,278 of 4,464 in Industri for 2025. Among companies in the Morning class Small it is number 494 of 1,679. Revenue changed by 8.4% from the year before.
Group accounts
The company is registered as part of a group, but we have no group accounts for it. Group accounts are filed by the parent company, and open data does not say which company that is.
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.
Group structure · 2025
3 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 Akstie AS. Persons are not shown by name.
Akstie 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 (1 company) 1 of 3 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
- 15 in all. Lillesand 15 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
-
Akstie AS
-
Brøvig AS you are here
-
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.
- 950581883
- Legal form
- AS · part of a group
- Sector
- Industri (28.990)
- Morning company class
- Small
- Employees
- 15 registered 10 September 2026
- Founded
- 11 January 1989 37 years in operation
- Share capital
- 1.55 MNOK
- Business address
- Legdene 1, 4790 LILLESAND
- Municipality
- Lillesand rank 3–17 of 38 in KOSTRA group 7
- Latest accounts filed
- 2025
- Website
- www.broevig.no
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 1 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 100% · private persons 0% · foreign 0%
- Owned from the same municipality
- 0%
- Group chain
-
Owned by: Akstie AS (100%)
Ultimate owner: private person
- Akstie AS · 100.0%
Change 2007–2025:
100% of the shares changed owner (1 new and 2 departed owners). The majority owner changed.
New owners (companies): Akstie AS
Departed (companies): E. Pahf Holding AS, Frøysland Holding AS
Majority owner of: Brøvig Storbilvask AS (100%)
Holds shares in: Brøvig Storbilvask AS (100%)
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.
Figures last fetched 5 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 55 | 54 | 61 | |
| Rank | 1,814 | 1,855 | 1,278 | |
| Operating margin | −0.6% | 7.3% | 8.9% | |
| Return on assets | 5.4% | 21.5% | 28.1% | |
| Equity ratio | 59.1% | 32.9% | 42.1% | |
| Current ratio | 2.14 | 1.40 | 2.19 | |
| Revenue growth | – | 36.0% | 8.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 23.5 MNOK | 32.0 MNOK | 34.7 MNOK |
| Operating profit | −0.1 MNOK | 2.3 MNOK | 3.1 MNOK |
| Profit before tax | 0.3 MNOK | 3.2 MNOK | 3.3 MNOK |
| Tax expense | 0.0 MNOK | 0.7 MNOK | 0.7 MNOK |
| Net profit | 0.3 MNOK | 2.5 MNOK | 2.6 MNOK |
| Financial expenses | 0.1 MNOK | 0.1 MNOK | 0.2 MNOK |
| Total assets | 8.5 MNOK | 15.3 MNOK | 12.3 MNOK |
| Current assets | 7.4 MNOK | 14.4 MNOK | 11.6 MNOK |
| Equity | 5.0 MNOK | 5.0 MNOK | 5.2 MNOK |
| Retained earnings | 3.2 MNOK | 3.2 MNOK | 3.3 MNOK |
| Total liabilities | 3.5 MNOK | 10.3 MNOK | 7.1 MNOK |
| Current liabilities | 3.5 MNOK | 10.3 MNOK | 5.3 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 5 November 2026, accounts id 6775838.
Further
Similar companies
- AS VESTSINK index 61, rank 1,274 · compare
- Hergun Sveiseindustri AS index 61, rank 1,276 · compare
- Invisible Connections AS index 61, rank 1,279 · compare
- Maskinteknikk Nord AS index 61, rank 1,280 · compare
- Rix Mekanik AS index 61, rank 1,281 · compare