Riskpilot← Back to searchSign inGet full accessNORIGIN MEDIA AS
ASActiveOrg 912355233St. Olavs Gate 28, 0166 OsloComputer programming activities · NACE 6210Est. 201318 employees
Revenue 2024
NOK 31,1M
-25% vs 2023
EBITDA margin
-10.8%
-159% vs 2023
Equity ratio
81.1%
Financial strength
Net profit 2024
NOK -1,5M
-128% vs 2023
| Revenue | NOK 31,1M | -25% |
| EBITDA | NOK -3,4M | -159% |
| Net profit | NOK -1,5M | -128% |
| Total assets | NOK 41,2M | +17% |
| Equity | NOK 33,4M | +43% |
| Employees | 18 | — |
Legal name
NORIGIN MEDIA AS
Org number
912355233
Legal form
Aksjeselskap
NACE code
6210 · Computer programming activities
Founded
26. august 2013
Share capital
NOK 100 200
Employees
18 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2024-12-31
Financial year
January – December
Signatory rights
Daglig leder eller styrets leder hver for seg.
Company purpose
Tjenester knyttet til digital formidling av multimedia, og andre tjenester og produkter som naturlig faller sammen med dette, herunder å delta i andre selskaper med lignende virksomhet, kjøp og salg av aksjer, eller på annen måte gjøre seg interessert i andre foretagender samt kjøp, salg og utleie av fast eiendom.
Address
St. Olavs Gate 28, 0166 Oslo
Email
contact@noriginmedia.com
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11 793 | 40 172 | 30 096 | 35 703 | 36 264 | 33 170 | 32 332 | 31 139 | 36 865 | 41 281 | 31 105 |
| Staff expenses | −6 701 | −0 | −0 | −20 693 | −21 396 | −18 931 | −17 640 | −15 089 | −19 487 | −18 210 | −17 560 |
| EBITDA | −346 | 1 273 | 1 098 | 672 | 1 335 | 945 | 1 318 | 6 186 | 3 255 | 5 685 | −3 352 |
| Depreciation & amort. | −166 | −203 | −74 | −257 | −1 264 | −1 379 | −1 215 | −722 | −736 | −261 | −148 |
| EBIT | −512 | 1 071 | 1 024 | 415 | 71 | −435 | 103 | 5 464 | 2 519 | 5 424 | −3 500 |
| Net financials | 226 | 1 146 | −468 | 641 | 173 | 593 | 684 | −656 | 979 | 1 689 | 1 533 |
| Profit before tax | −286 | 2 216 | 556 | 1 056 | 244 | 159 | 787 | 4 807 | 3 498 | 7 113 | −1 968 |
| Tax | −75 | 186 | −300 | −133 | −286 | −363 | −150 | 2 294 | 768 | 1 692 | −446 |
| Net profit | −211 | 2 031 | 856 | 1 188 | 530 | 521 | 936 | 2 514 | 2 730 | 5 421 | −1 522 |
| Item | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21 912 | 19 578 | 24 442 | 31 954 | 33 653 | 31 056 | 43 113 | 35 555 | 36 713 | 35 232 | 41 200 |
| Equity | −111 | 3 067 | 3 683 | 5 164 | 5 694 | 6 215 | 7 152 | 15 129 | 17 860 | 23 280 | 33 400 |
| Long-term debt | 9 293 | 9 293 | 7 738 | 7 143 | 6 969 | 6 964 | 6 805 | 0 | 0 | 0 | 0 |
| Short-term debt | 12 730 | 7 218 | 13 021 | 19 647 | 20 990 | 17 877 | 29 156 | 20 425 | 18 854 | 11 952 | 7 800 |
| Total debt | 22 023 | 16 511 | 20 759 | 26 790 | 27 959 | 24 841 | 35 961 | 20 425 | 18 854 | 11 952 | 7 800 |
EBITDA margin
-10.8%
This company
15.8%
Market median
-168% vs market
20132024
Equity ratio
81.1%
This company
38.2%
Market median
+112% vs market
20132024
Return on equity
-4.6%
This company
18.4%
Market median
-125% vs market
20132024
Net profit margin
-4.9%
This company
8.1%
Market median
-160% vs market
20132024
Asset turnover
0.75×
This company
1.12×
Market median
-33% vs market
20132024
Debt / equity
0.23×
This company
0.62×
Market median
+63% vs market
20132024
- Annual report 2024Filed via Brønnøysundsregistrene · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via Brønnøysundsregistrene · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via Brønnøysundsregistrene · Period 2017-01-01 – 2017-12-31
- Annual report 2016Filed via Brønnøysundsregistrene · Period 2016-01-01 – 2016-12-31
- Annual report 2015Filed via Brønnøysundsregistrene · Period 2015-01-01 – 2015-12-31
- Annual report 2013Filed via Brønnøysundsregistrene · Period 2013-08-16 – 2013-12-31
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Fidzou Forward As | Company | 33.3% | 33.3% | 2024 |
Kuuma As | Company | 33.3% | 33.3% | 2024 |
Crunch Holding As | Company | 33.3% | 33.3% | 2024 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
Kuuma As
NORIGIN MEDIA AS Board members of NORIGIN MEDIA AS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Espen Erikstad | Board of Directors | 0 companies |
| Jussi Julius Komonen | Chairman | 0 companies |
| Ajey Anand | Chairman | 0 companies |