Scorpio Data 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 2025
Not enough data: Revenue not reported
Based on the annual accounts for 2025
How it has gone · 2023–2025
The equity ratio fell from 3.0% in 2023 to −1,134.5% 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
- critical
Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern?
Based on: Equity ratio −1,134.5% (median 33.5%).
- critical
Consider strengthening liquidity: current liabilities are 15.2 times current assets.
Based on: Current ratio 0.07 (median 1.64).
- critical
The operating result does not cover the financial costs. How will the debt be serviced, and what do the lenders say?
Based on: Interest coverage (times) 0.0 (median 4.8); Financial costs as a share of debt 95.0% (median 1.8%).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin – (median 2.6%).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 95.0% 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.
See interest rates, prices and exchange rates for the sector
Data quality
- watch Revenue not reported
- critical Negative equity
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 1.5%. Based on the 11 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating margin | – | 3.0% |
| Profit margin | – | 2.6% |
| Return on assets | 0.0% | 8.7% |
| Equity ratio | −1,134.5% | 33.5% |
| Debt-to-equity | – | 1.52 |
| Current ratio | 0.07 | 1.64 |
| Revenue growth | – | 5.2% |
The median and “ahead of” refer to companies in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
Score over time
Score over time needs at least two fiscal years with a score. It will appear when next year's figures are fetched or history is imported.
Working capital and debt
| Measure | Company | Median | |
|---|---|---|---|
| Working capital | |||
| Receivable days All current receivables, including those on group companies, in days of revenue. |
– | 22 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. |
– | 41 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
– | 2.5% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
30.3% | 24.0% | |
| 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. |
0.0 | 4.8 | |
| 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. |
95.0% | 1.8% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
92.7% | 16.5% | |
The operating result is negative, so the interest coverage is negative: operations cover none of the financial costs.
Net working capital (current assets less bank deposits less current liabilities): −0.4 MNOK.
The median and the bar refer to companies in the same sector in 2025. 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.
The industry or the company: what drove the result?
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 Scorpio Data AS. The figures stand side by side; we claim no cause.
Consumer price index (indeks (2025 = 100))
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 103.0 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +3.0% |
| The company's operating margin | – | – | – | – | – | – |
Source: SSB (14710, CC BY 4.0). Source
Policy rate (prosent)
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Policy rate, annual average | 0.08 | 1.32 | 3.54 | 4.50 | 4.30 | 4.17 (so far) |
| Change from the year before | −0.28 percentage points | +1.24 percentage points | +2.22 percentage points | +0.96 percentage points | −0.20 percentage points | −0.12 percentage points |
| The company's operating margin | – | – | – | – | – | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Wage index: retail trade (indeks)
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: retail trade, annual average | 87.7 | 89.9 | 93.6 | 98.2 | 102.9 | 106.7 (so far) |
| Change from the year before | +5.4% | +2.6% | +4.1% | +4.8% | +4.8% | +3.7% |
| The company's operating margin | – | – | – | – | – | – |
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
Scorpio Data AS had an equity ratio of −1,134.5% in 2025. The company is not ranked: revenue not reported.
From 2024 to 2025: the equity ratio fell from 3.0% to −1,134.5% and went from a profit to a loss before tax.
This text is generated automatically from the 2025 accounts.
Three simple methods
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 14.9 | not meaningful |
| EV/EBIT | 15.2 | not meaningful |
| P/B | 2.3 | not meaningful |
The multiples are from the listed industry that matches the NACE code (46): Retail (Distributors).
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 Scorpio Data AS?
The operating margin was – in 2025, against a median of 3.0% among companies in the same sector. Return on assets was 0.0%. The company made a loss before tax.
How solid is Scorpio Data AS?
The equity ratio was −1,134.5% in 2025 (median 33.5%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Scorpio Data AS like?
The current ratio was 0.07 in 2025 (median 1.64). Current assets did not cover current liabilities.
From the Central Coordinating Register
- Org. no.
- 963169493
- Legal form
- AS
- Sector
- Handel (46.500)
- Purpose
- Konsulentvirksomhet og handel med datautstyr og programvare, samt deltagelse i annen virksomhet ved aksjetegning, långivning eller på annen måte.
- Employees
- 0–4 (not registered)
- Founded
- 1 August 1991 35 years in operation
- Share capital
- 0.20 MNOK
- Business address
- Lundliveien 6, 0580 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 5 December 2011
- Latest accounts filed
- 2025
- VAT registered
- No
- LEI
- 254900AO2H3HP7UT5C18 renews 7 October 2027
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 29 October 2026. Only names are shown.
- Parent company
- Parent not reported
Source: GLEIF (Global Legal Entity Identifier Foundation), fetched 29 October 2026. The parent is the one the company itself reported to GLEIF.
Shareholders (2025)
- Number of shareholders
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 0%
- Group chain
- Ultimate owner: private person
Change 2007–2025: no material change in the owners.
The portfolio: 4 of the companies it owns shares in have accounts with us, 0 of them as majority owner. The average index is 48. 2 have negative equity and 2 made a loss in the latest year.
Holds shares in: Inspire AS (44%), Aspector AS (45%), Airgenic AS (0%), Frifugl Design AS (6%)
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 28 October 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | – | – | – | |
| Rank | – | – | – | |
| Operating margin | – | – | – | |
| Return on assets | 0.0% | 0.0% | 0.0% | |
| Equity ratio | 3.0% | 3.0% | −1,134.5% | |
| Current ratio | 0.02 | 0.02 | 0.07 | |
| Revenue growth | – | – | – |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | – | – | – |
| Operating profit | – | – | 0.0 MNOK |
| Profit before tax | 0.0 MNOK | 0.0 MNOK | −5.0 MNOK |
| Tax expense | 0.0 MNOK | 0.0 MNOK | – |
| Net profit | 0.0 MNOK | 0.0 MNOK | −5.0 MNOK |
| Financial expenses | – | – | 5.0 MNOK |
| Total assets | 5.4 MNOK | 5.4 MNOK | 0.4 MNOK |
| Current assets | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Equity | 0.2 MNOK | 0.2 MNOK | −4.8 MNOK |
| Retained earnings | −1.4 MNOK | −1.4 MNOK | −6.4 MNOK |
| Total liabilities | 5.3 MNOK | 5.3 MNOK | 5.3 MNOK |
| Current liabilities | 0.4 MNOK | 0.4 MNOK | 0.4 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 28 October 2026, accounts id 6866140.