Skip to content
Riskpilot
← Back to search
Sign in
Sign in
Get full access
Scientist Factory AS
AS
Active
Org 914507480
Kjelsåsveien 168, 0884
Oslo
Andre tjenester tilknyttet undervisning
·
NACE 85609
Est. 2014 · 11 years old
8 employees
Monitor
Share
Norway
/
Companies
/
Andre tjenester tilknyttet undervisning
/
Scientist Factory AS
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Revenue
NOK millions
49M
36M
24M
12M
0M
2018: 39M
39M
2018
2019: 35M (-10% vs 2018)
35M
-10%
2019
2020: 19M (-46% vs 2019)
19M
-46%
2020
2021: 24M (+26% vs 2020)
24M
+26%
2021
2022: 17M (-29% vs 2021)
17M
-29%
2022
EBITDA
NOK millions
6M
4M
1M
-1M
-3M
2018: 2M
2M
2018
2019: 1M (-50% vs 2018)
1M
-50%
2019
2020: 2M (+100% vs 2019)
2M
+100%
2020
2021: 4M (+100% vs 2020)
4M
+100%
2021
2022: -1M (-125% vs 2021)
-1M
-125%
2022
Income statement
NOK thousands
Item
2022
2021
2020
2019
2018
Revenue
16 913
24 419
18 816
35 103
39 370
Staff expenses
−10 815
−13 925
−10 580
−15 267
−16 641
EBITDA
−886
3 827
2 225
1 358
1 879
Depreciation & amort.
−251
−250
−259
−326
−80
EBIT
−1 137
3 577
1 966
1 032
1 799
Net financials
−37
−39
−51
−170
−301
Profit before tax
−1 174
3 539
1 915
863
1 499
Tax
−254
674
424
−107
−56
Net profit
−920
2 865
1 491
969
1 555
Balance sheet
NOK thousands
Item
2022
2021
2020
2019
2018
Total assets
10 628
14 032
11 236
11 920
12 079
Equity
6 477
7 397
4 533
5 616
4 647
Long-term debt
1 083
1 422
2 417
0
0
Short-term debt
3 067
5 213
4 287
6 304
7 432
Total debt
4 150
6 635
6 703
6 304
7 432
Financial ratios
5-year trend
EBITDA margin
−5,2 %
This company
15,8 %
Market median
This company
Market median
133% below market
2018
2022
Equity ratio
60,9 %
This company
38,2 %
Market median
This company
Market median
59% above market
2018
2022
Return on equity
−14,2 %
This company
18,4 %
Market median
This company
Market median
177% below market
2018
2022
Net profit margin
−5,4 %
This company
8,1 %
Market median
This company
Market median
167% below market
2018
2022
Asset turnover
1,59×
This company
1,12×
Market median
This company
Market median
42% above market
2018
2022
Debt / equity
0,64×
This company
0,62×
Market median
This company
Market median
3% above market
2018
2022
Annual reports & filings
Annual report 2022
Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
View
PDF
Annual report 2021
Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
View
PDF
Annual report 2020
Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
View
PDF
Annual report 2019
Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
View
PDF
Annual report 2018
Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
View
PDF
More on Scientist Factory AS
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network
