FRØYBAS AS
Score · fiscal year 2025
47of 100
How to read this: the company is ahead of 46 % of small companies in the same sector in 2025. What does this mean?
Rank: 2,291 of 4,158 · Sjømat
Profile
Cheetah · Sprinter
High profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 64 and solidity 29 out of 100 among small companies in the same sector in 2025. Methodology
Against the sector
FRØYBAS AS is 3 points below the median for small companies in the same sector in 2025.
Median score 50 among 3,607 companies.
Against small companies in the same sector in 2025: operating margin 21.9% (median 9.9%) and equity ratio 19.5% (median 36.4%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 30 MNOK | 2 MNOK |
| Operating margin | 21.9% | 9.9% |
| Profit margin | 17.8% | 6.6% |
| Return on assets | 5.8% | 3.1% |
| Equity ratio | 19.5% | 36.4% |
| Debt-to-equity | 4.12 | 1.03 |
| Current ratio | 1.75 | 1.66 |
| Revenue growth | −3.9% | 13.5% |
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 47, FRØYBAS AS does better than 46% of small companies in the same sector (3,639 companies) in 2025.
Score 2023–2025
- FRØYBAS AS
- Median: small companies in the same sector
FRØYBAS AS has a score of 47 for 2025, rank 2,291 of 4,158 in the sector.
Strongest: Profitability: percentile 64 against peers, operating margin 21.9% against a median of 9.9%.
Weakest: Solidity: percentile 29 against peers, equity ratio 19.5% against a median of 36.4%. Growth: percentile 30 against peers, revenue growth −3.9% against a median of 13.5%.
Worth a closer look
- What lies behind weak solidity, and will it last?
- What lies behind weak growth, and will it last?
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
FRØYBAS AS had an operating margin of 21.9% and an equity ratio of 19.5% in 2025, and ranks 2,291 of 4,158 in Sjømat.
From 2024 to 2025: the equity ratio fell from 66.7% to 19.5% and the operating margin rose from 19.3% to 21.9%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 25 MNOK and 41 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.0 | 41 MNOK |
| EV/EBIT | 8.0 | debt above value |
| P/B | 1.0 | 25 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
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 2.1% 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 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of −5.0%. 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 | 64 | weight 30% |
|---|---|---|
| Solidity | 29 | weight 25% |
| Liquidity | 51 | weight 15% |
| Growth | 30 | weight 15% |
| Consistency | 57 | weight 15% |
Durability: 59 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is FRØYBAS AS?
The operating margin was 21.9% in 2025, against a median of 9.9% among small companies in the same sector. Return on assets was 5.8%.
How solid is FRØYBAS AS?
The equity ratio was 19.5% in 2025 (median 36.4%). Debt-to-equity was 4.12 (median 1.03).
What is the liquidity of FRØYBAS AS like?
The current ratio was 1.75 in 2025 (median 1.66).
How does FRØYBAS AS compare in Sjømat?
FRØYBAS AS ranks 2,291 of 4,158 in Sjømat for 2025. Among companies of the same size (small companies) it ranks 1,978 of 3,639. Revenue changed by −3.9% from the year before.
From the Central Coordinating Register
- Org. no.
- 894867132
- Legal form
- AS
- Sector
- Sjømat (03.110)
- Size tier
- small
- Employees
- 0–4 (not registered)
- Founded
- 18 September 2009 17 years in operation
- Share capital
- 0.20 MNOK
- Business address
- Vesten 15, 6729 KALVÅG (BREMANGER)
- Municipality
- Bremanger rank 6–15 of 33 in KOSTRA group 5
- 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
- Chief executive
- Ronny Larsen
- Chair of the board
- Ronny Larsen
- Auditor
- TELL NORGE AS
- Accountant
- SOLVENS 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 · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 62 | 67 | 47 | |
| Rank | 1,039 | 678 | 2,291 | |
| Operating margin | 15.4% | 19.3% | 21.9% | |
| Return on assets | 3.7% | 4.6% | 5.8% | |
| Equity ratio | 65.1% | 66.7% | 19.5% | |
| Current ratio | 2.85 | 2.37 | 1.75 | |
| Revenue growth | – | 8.2% | −3.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 28.5 MNOK | 30.8 MNOK | 29.6 MNOK |
| Operating profit | 4.4 MNOK | 5.9 MNOK | 6.5 MNOK |
| Profit before tax | 3.1 MNOK | 4.6 MNOK | 5.3 MNOK |
| Net profit | 2.4 MNOK | 3.6 MNOK | 4.1 MNOK |
| Financial expenses | 2.1 MNOK | 2.1 MNOK | 2.2 MNOK |
| Total assets | 141.8 MNOK | 143.8 MNOK | 128.0 MNOK |
| Current assets | 21.6 MNOK | 24.9 MNOK | 12.8 MNOK |
| Equity | 92.3 MNOK | 95.9 MNOK | 25.0 MNOK |
| Retained earnings | 32.7 MNOK | 36.3 MNOK | 1.5 MNOK |
| Total liabilities | 49.4 MNOK | 47.9 MNOK | 103.0 MNOK |
| Current liabilities | 7.6 MNOK | 10.5 MNOK | 7.3 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 26 October 2026, accounts id 6942464.
Further
Similar companies
- SOGN AQUA JUVENILES AS index 47, rank 2,288 · compare
- MYRVÅGNES AS index 47, rank 2,289 · compare
- AAMM KYSTFISKE AS index 47, rank 2,292 · compare
- SELVIK KYSTFISKE AS index 47, rank 2,293 · compare
- VIMAEIRA AS index 47, rank 2,294 · compare