Flowphys 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
Key facts
Is the company run well?
Five key figures against companies in the Morning class Micro in the same sector. Green is better than most, amber about like the industry and red weaker than most.
- Profitability · operating margin 22.4% Better than the industry Industry: 4.2%
- Returns · return on assets 26.7% Better than the industry Industry: 4.9%
- Solidity · equity ratio 57.1% Better than the industry Industry: 24.2%
- Liquidity · current ratio 2.32 Better than the industry Industry: 1.28
The mark comes from the company's place among comparable companies (percentile): green from 60, amber from 40, red below 40. Negative equity, an operating loss and a current ratio under 1 pull it down regardless. Methodology
Score · fiscal year 2022
77of 100
How to read this: the company is ahead of 87 % of companies in the Morning class Micro in the same sector in 2022. What does this mean?
Rank in the Morning class Micro: 14 of 98 · What are Morning company classes?
Place in the whole sector: 18 of 131 · Teknisk tjenesteyting og forskning
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2022, not a verdict on the company. Based on profitability 74 and resilience 80 out of 100 among companies in the Morning class Micro in the same sector in 2022. Methodology
Against the sector
Flowphys AS is 31 points above the median for companies in the Morning class Micro in the same sector in 2022.
Median score 46 among 98 companies.
Against companies in the Morning class Micro in the same sector in 2022: operating margin 22.4% (median 4.2%) and equity ratio 57.1% (median 24.2%).
How it has gone · 2022–2024
Revenue rose by 8 % from 2022 to 2024, to 4.4 MNOK. The operating margin fell from 22.4% in 2022 to −1.2% in 2024. The equity ratio fell from 57.1% in 2022 to 26.9% in 2024.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Accounts in short
| Key figure | 2022 | 2023 | 2024 |
|---|---|---|---|
| Operating revenue | 4.1 MNOK | 4.5 MNOK | 4.4 MNOK |
| Operating profit | 0.9 MNOK | 1.5 MNOK | −0.1 MNOK |
| Net profit | 0.7 MNOK | 1.2 MNOK | 0.0 MNOK |
| Total assets | 3.5 MNOK | 4.1 MNOK | 11.8 MNOK |
| Equity | 2.0 MNOK | 3.2 MNOK | 3.2 MNOK |
| Total liabilities | 1.5 MNOK | 0.9 MNOK | 8.6 MNOK |
From the Brønnøysund Register Centre, in the company's reporting currency (NOK). See every figure year by year
From the Central Coordinating Register
- Org. no.
- 995601699
- Legal form
- AS
- Sector
- Teknisk tjenesteyting og forskning (72.100)
- Purpose
- Forskning og utviklingsarbeid innen naturvitenskap og teknikk.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 2.6 MNOK (2022).
- Founded
- 2 June 2010 16 years in operation
- Share capital
- 0.10 MNOK
- Business address
- Kjærrelia 14, 1626 MANSTAD (FREDRIKSTAD)
- Municipality
- Fredrikstad rank 11 of 11 in KOSTRA group 12
- Audit
- Audit opted out from 8 November 2012
- Latest accounts filed
- 2025
- VAT registered
- Yes
- Website
- www.flowphys.com
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
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 0.8% of the debt in 2022. The policy rate averaged 1.32 % 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 2021, the sector's weakest year, for this company.
The sector's weakest year was 2021, 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 | 74 | weight 40% |
|---|---|---|
| Solidity | 79 | weight 20% |
| Liquidity | 75 | weight 5% |
| Growth | – | no data, left out |
| Consistency | 87 | 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 | 4 MNOK | 2 MNOK |
| Operating margin | 22.4% | 4.2% |
| Profit margin | 22.5% | 1.2% |
| Return on assets | 26.7% | 4.9% |
| Equity ratio | 57.1% | 24.2% |
| Debt-to-equity | 0.75 | 1.67 |
| Current ratio | 2.32 | 1.28 |
| Revenue growth | – | – |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2022. The bar shows the share of companies the figure is ahead of.
With an index of 77, Flowphys AS does better than 87% of companies in the Morning class Micro in the same sector (98 companies) in 2022.
Score 2022–2024
- Flowphys AS
- Median: companies in the Morning class Micro 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. |
2 days | 81 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. |
0 days | 0 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
−36.1% | −5.6% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
99.5% | 34.7% | |
| 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. |
76.9 | 0.5 | |
| 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. |
0.8% | 2.1% | |
| 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% | 0.0% | |
Net working capital (current assets less bank deposits less current liabilities): −1.5 MNOK.
Of the financial costs of 0.0 MNOK, 0.0 MNOK is reported as interest costs in the accounts.
The median and the bar refer to companies in the Morning class Micro in the same sector in 2022. 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.
Returns, debt against earnings and quality
| Measure | Company | Median | |
|---|---|---|---|
| Returns | |||
| Return on equity (ROE) Net result over the average of equity at the start and end of the year (the end alone when last year is missing). Not calculated with negative equity. |
36.0% | 21.3% | |
| Return on capital employed (ROCE) Operating result over capital employed, that is total assets less current liabilities. The return regardless of how the company is financed. |
46.0% | 21.6% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
17.6% | 1.2% | |
| Asset turnover (revenue over assets) Revenue over total assets: how many kroner of revenue each krone of assets gives. The second part of the DuPont split. |
1.17 | 1.40 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
1.75 | 2.67 | |
| Debt and financing | |||
| Net debt in times operating result Long-term liabilities less cash, over the operating result: roughly how many years the business must earn to repay the debt. A negative figure means more cash than long-term debt. Rough, because the accounts do not split out interest-bearing debt. Only calculated when the operating result is positive. |
−3.8 | −0.5 | |
| Fixed-asset cover Equity plus long-term liabilities over fixed assets (total assets less current assets). Below 1: fixed assets are partly financed with short-term debt. |
116.76 | 1.65 | |
| Quick ratio (without inventory) Cash plus receivables over current liabilities. Like the current ratio but without inventory and short-term investments. |
2.32 | 1.13 | |
| Quality and resilience | |||
| Effective tax rate Tax expense over profit before tax, only when the profit is positive. Far from 22% points to one-off items, tax losses carried forward or group contributions. |
22.0% | 22.0% | |
| Payroll costs over revenue Payroll costs (with employer's contribution and pension) over revenue. Shows how much of revenue is a fixed cost in a service business. |
64.8% | 37.0% | |
| Revenue safety margin How far revenue can fall before the operating result is zero, assuming payroll is fixed and all other costs follow revenue. A calculation, not a measurement: depreciation and rent are also fixed, so reality is lower. |
25.7% | 31.3% | |
| Cash runway (months) Cash over the operating loss per month, only for years with a loss. Assumes the loss continues unchanged and no new financing arrives. Capped at 120 months. |
– | 10 mo. | |
DuPont on the closing balance: net margin 17.6% × asset turnover 1.17 × multiplier 1.75 = 36.0% of equity at the end of the year. The return on equity above uses average equity and can differ slightly.
Net debt is negative: the company holds more cash than long-term debt.
The median and the bar are for companies in the Morning class Micro in the same sector in 2022. The bar shows the share of the group with a lower figure: high is not always good. The figures are our own calculations from the annual accounts and do not count in the score. Open data has no depreciation, so no EBITDA, and the accounts do not split out interest-bearing debt. How we calculate
What the numbers say
Flowphys AS had an operating margin of 22.4% and an equity ratio of 57.1% in 2022, and ranks 18 of 131 in Teknisk tjenesteyting og forskning.
This text is generated automatically from the 2022 accounts.
Three simple methods
Suggested price: about 8 MNOK
The mean of the 3 methods below (P/E, EV/EBIT and P/B with listed multiples and a size adjustment), rounded to two significant figures. It is a calculation, not a bid or a valuation. The methods differ widely (the highest is 3.2 times the lowest), so the estimate is uncertain.
That is about 81,000 NOK per share, on 100 shares in the shareholder register.
The methods give between 4 MNOK and 12 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 18.6 | 8 MNOK |
| EV/EBIT | 15.9 | 12 MNOK |
| P/B | 3.2 | 4 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 14 MNOK |
| Enterprise value after the size adjustment | 9 MNOK |
| Less net debt (rough figure) | −3 MNOK |
| Equity value | 12 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. Net debt is −38% of the enterprise value after the size adjustment, so the equity value from EV/EBIT is sensitive to errors in the debt figure.
The listed basis is the value at listed multiples. The estimate is lowered for size: a small-company premium of 4% on the cost of equity gives a value 38% 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: Engineering/Construction, Business & Consumer Services.
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
Figures you will not find in any register
We calculated these figures ourselves from the accounts and registers we have read. The company has not reported them and the Brønnøysund Register Centre does not publish them. They are indications and are not part of the index. How we calculate
- Equity paid out or paid in
- Equity moved as the result implied in 2024.
Over 2 years it equals 0% of the sum of the results.
Calculated as retained earnings at the start of the year + net result − retained earnings at the end of the year. What remains is dividends and group contributions, plus transfers to other items and corrections of earlier years. It is not a dividend figure. - Owners and leadership aged 60 or older
- No sign of a near generation change in the ages.
- The chair is under 60.
- The managing director is under 60.
- 0 of 1 on the board are 60 or older.
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
Questions and answers
How profitable is Flowphys AS?
The operating margin was 22.4% in 2022, against a median of 4.2% among companies in the Morning class Micro in the same sector. Return on assets was 26.7%.
How solid is Flowphys AS?
The equity ratio was 57.1% in 2022 (median 24.2%). Debt-to-equity was 0.75 (median 1.67).
What is the liquidity of Flowphys AS like?
The current ratio was 2.32 in 2022 (median 1.28).
How does Flowphys AS compare in Teknisk tjenesteyting og forskning?
Flowphys AS ranks 18 of 131 in Teknisk tjenesteyting og forskning for 2022. Among companies in the Morning class Micro it is number 14 of 98.
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 7 November 2026. Only names are shown.
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
- 100%
- Group chain
- Ultimate owner: private person
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 · 2022–2024
| Key figure | 2022 | 2023 | 2024 | Trend |
|---|---|---|---|---|
| Index | 77 | 77 | 27 | |
| Rank | 18 | 1,069 | 8,227 | |
| Operating margin | 22.4% | 32.9% | −1.2% | |
| Return on assets | 26.7% | 37.3% | 1.0% | |
| Equity ratio | 57.1% | 77.1% | 26.9% | |
| Current ratio | 2.32 | 4.34 | 1.35 | |
| Revenue growth | – | 11.9% | −3.6% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2022 | 2023 | 2024 |
|---|---|---|---|
| Operating revenue | 4.1 MNOK | 4.5 MNOK | 4.4 MNOK |
| Operating profit | 0.9 MNOK | 1.5 MNOK | −0.1 MNOK |
| Profit before tax | 0.9 MNOK | 1.5 MNOK | 0.0 MNOK |
| Tax expense | 0.2 MNOK | 0.3 MNOK | 0.0 MNOK |
| Net profit | 0.7 MNOK | 1.2 MNOK | 0.0 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.1 MNOK |
| Total assets | 3.5 MNOK | 4.1 MNOK | 11.8 MNOK |
| Current assets | 3.4 MNOK | 4.1 MNOK | 11.7 MNOK |
| Equity | 2.0 MNOK | 3.2 MNOK | 3.2 MNOK |
| Retained earnings | 1.9 MNOK | 3.0 MNOK | 3.1 MNOK |
| Total liabilities | 1.5 MNOK | 0.9 MNOK | 8.6 MNOK |
| Current liabilities | 1.5 MNOK | 0.9 MNOK | 8.6 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 4467359.
Further
Similar companies
- Storm Aqua AS index 79, rank 14 · compare
- Hml Holding AS index 78, rank 15 · compare
- Frøyen Takst AS index 78, rank 16 · compare
- Finnor AS index 78, rank 17 · compare
- Coxit AS index 76, rank 19 · compare