SPILLDALL AS
Score · fiscal year 2025
48of 100
How to read this: the company is ahead of 45 % of small companies in the same sector in 2025. What does this mean?
Rank: 21,339 of 38,670 · Handel
Profile
Cheetah · Sprinter
High profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 88 and solidity 0 out of 100 among small companies in the same sector in 2025. Methodology
Against the sector
SPILLDALL AS is 2 points below the median for small companies in the same sector in 2025.
Median score 50 among 36,110 companies.
Against small companies in the same sector in 2025: operating margin 12.0% (median 2.5%) and equity ratio −231.6% (median 38.3%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 2 MNOK | 3 MNOK |
| Operating margin | 12.0% | 2.5% |
| Profit margin | 12.0% | 2.2% |
| Return on assets | 52.9% | 4.0% |
| Equity ratio | −231.6% | 38.3% |
| Debt-to-equity | – | 0.99 |
| Current ratio | 0.86 | 1.70 |
| Revenue growth | 42.9% | 3.5% |
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 48, SPILLDALL AS does better than 45% of small companies in the same sector (36,579 companies) in 2025.
Score 2023–2025
- SPILLDALL AS
- Median: small companies in the same sector
SPILLDALL AS has a score of 48 for 2025, rank 21,339 of 38,670 in the sector.
Strongest: Profitability: percentile 88 against peers, operating margin 12.0% against a median of 2.5%. Growth: percentile 85 against peers, revenue growth 42.9% against a median of 3.5%.
Weakest: Solidity: percentile 0 against peers, equity ratio −231.6% against a median of 38.3%. Liquidity: percentile 20 against peers, current ratio 0.86 against a median of 1.70.
Worth a closer look
- Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern? Based on: equity ratio −231.6% (median 38.3%).
- Consider strengthening liquidity: current liabilities are 1.2 times current assets. Based on: current ratio 0.86 (median 1.70).
- Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have? Based on: revenue growth 42.9% (median 3.5%); current ratio 0.86 (median 1.70).
- What lies behind weak solidity, 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
SPILLDALL AS had an operating margin of 12.0% and an equity ratio of −231.6% in 2025, and ranks 21,339 of 38,670 in Handel.
From 2024 to 2025: the equity ratio rose from −282.4% to −231.6% and went from a loss to a profit before tax.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 1 MNOK and 2 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.0 | 2 MNOK |
| EV/EBIT | 8.0 | 1 MNOK |
| P/B | 1.0 | not meaningful |
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
- critical
Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern?
Based on: Equity ratio −231.6% (median 38.3%).
- watch
Consider strengthening liquidity: current liabilities are 1.2 times current assets.
Based on: Current ratio 0.86 (median 1.70).
- watch
Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have?
Based on: Revenue growth 42.9% (median 3.5%); Current ratio 0.86 (median 1.70).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.0% 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.
Data quality
- critical Negative equity
Scenario analysis: the sector's weakest year
We have no accounts for 2017, the sector's weakest year, for this company.
The sector's weakest year was 2017, with a median operating margin of −65.6%. Based on the 11 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 88 | weight 30% |
|---|---|---|
| Solidity | 0 | weight 25% |
| Liquidity | 20 | weight 15% |
| Growth | 85 | weight 15% |
| Consistency | 37 | weight 15% |
Durability: 22 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is SPILLDALL AS?
The operating margin was 12.0% in 2025, against a median of 2.5% among small companies in the same sector. Return on assets was 52.9%.
How solid is SPILLDALL AS?
The equity ratio was −231.6% in 2025 (median 38.3%). Equity is negative, so liabilities exceed assets.
What is the liquidity of SPILLDALL AS like?
The current ratio was 0.86 in 2025 (median 1.70). Current assets did not cover current liabilities.
How does SPILLDALL AS compare in Handel?
SPILLDALL AS ranks 21,339 of 38,670 in Handel for 2025. Among companies of the same size (small companies) it ranks 19,953 of 36,579. Revenue changed by 42.9% from the year before.
From the Central Coordinating Register
- Org. no.
- 925503150
- Legal form
- AS
- Sector
- Handel (47.640)
- Size tier
- small
- Employees
- 0–4 (not registered)
- Founded
- 2 August 2020 6 years in operation
- Share capital
- 0.03 MNOK
- Business address
- c/o Stian Schultz, Grønliveien 2, 1605 FREDRIKSTAD
- Municipality
- Fredrikstad rank 11 of 11 in KOSTRA group 12
- Audit
- Audit opted out from 18 August 2020
- 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
- Stian Bjelvin Schultz
- Chair of the board
- Stian Bjelvin Schultz
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 | 6 | 14 | 48 | |
| Rank | 33,638 | 34,689 | 21,339 | |
| Operating margin | −36.4% | −4.4% | 12.0% | |
| Return on assets | −125.2% | −13.4% | 52.9% | |
| Equity ratio | −268.8% | −282.4% | −231.6% | |
| Current ratio | 0.58 | 0.55 | 0.86 | |
| Revenue growth | – | −11.0% | 42.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 1.6 MNOK | 1.4 MNOK | 2.1 MNOK |
| Operating profit | −0.6 MNOK | −0.1 MNOK | 0.2 MNOK |
| Profit before tax | −0.6 MNOK | −0.1 MNOK | 0.2 MNOK |
| Net profit | −0.6 MNOK | −0.1 MNOK | 0.2 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.5 MNOK | 0.5 MNOK | 0.5 MNOK |
| Current assets | 0.5 MNOK | 0.5 MNOK | 0.5 MNOK |
| Equity | −1.3 MNOK | −1.3 MNOK | −1.1 MNOK |
| Retained earnings | −1.3 MNOK | −1.4 MNOK | −1.1 MNOK |
| Total liabilities | 1.7 MNOK | 1.8 MNOK | 1.5 MNOK |
| Current liabilities | 0.8 MNOK | 0.9 MNOK | 0.5 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 26 October 2026, accounts id 7242280.
Further
Similar companies
- FEELGOOD AS index 48, rank 21,335 · compare
- RAKETT1 AS index 48, rank 21,336 · compare
- BRØNNDALEN LAVPRIS AS index 48, rank 21,337 · compare
- STUDIO AMIRA AS index 48, rank 21,338 · compare
- R.A.D. DAGLIGVARE AS index 48, rank 21,340 · compare