Riskpilot← Back to searchSign inGet full accessWITH MARINE AS
ASActiveOrg 939691588Leangbukta 31, 1392 VettreManufacture of other technical and industrial textiles · NACE 1396Est. 19868 employees
Revenue 2024
NOK 17,4M
-7% vs 2023
EBITDA margin
7.1%
+141% vs 2023
Equity ratio
60.1%
Financial strength
Net profit 2024
NOK 912K
+313% vs 2023
| Revenue | NOK 17,4M | -7% |
| EBITDA | NOK 1,2M | +141% |
| Net profit | NOK 912K | +313% |
| Total assets | NOK 6,9M | -13% |
| Equity | NOK 4,2M | +28% |
| Employees | 8 | — |
Legal name
WITH MARINE AS
Org number
939691588
Legal form
Aksjeselskap
NACE code
1396 · Manufacture of other technical and industrial textiles
Founded
26. mai 1986
Share capital
NOK 1 328 000
Employees
8 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2024-12-31
Financial year
January – December
Signatory rights
To styremedlemmer i fellesskap. Styrets leder og nestleder i fellesskap. Daglig leder og ett styremedlem i fellesskap.
Address
Leangbukta 31, 1392 Vettre
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 17 449 | 20 123 | 19 343 | 18 691 | 17 446 |
| Staff expenses | −5 663 | −5 969 | −5 894 | −5 000 | −4 121 |
| EBITDA | 1 209 | 403 | −659 | 516 | 1 243 |
| Depreciation & amort. | −128 | −171 | −167 | −89 | −96 |
| EBIT | 1 081 | 232 | −826 | 427 | 1 147 |
| Net financials | −172 | −286 | −16 | −206 | −149 |
| Profit before tax | 910 | −54 | −843 | 221 | 998 |
| Tax | 144 | −0 | 1 | −0 | 86 |
| Net profit | 766 | −54 | −844 | 221 | 912 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8 763 | 9 158 | 8 715 | 7 919 | 6 912 |
| Equity | 3 903 | 3 848 | 3 004 | 3 242 | 4 153 |
| Long-term debt | 395 | 1 022 | 702 | 509 | 303 |
| Short-term debt | 4 465 | 4 289 | 5 009 | 4 169 | 2 456 |
| Total debt | 4 860 | 5 310 | 5 711 | 4 678 | 2 759 |
EBITDA margin
7.1%
This company
15.8%
Market median
-55% vs market
20202024
Equity ratio
60.1%
This company
38.2%
Market median
+57% vs market
20202024
Return on equity
22.0%
This company
18.4%
Market median
+20% vs market
20202024
Net profit margin
5.2%
This company
8.1%
Market median
-36% vs market
20202024
Asset turnover
2.52×
This company
1.12×
Market median
+125% vs market
20202024
Debt / equity
0.66×
This company
0.62×
Market median
+6% vs market
20202024
- 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
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PI Chief Executive Officer | Chief Executive Officer | 2024 |
| Former (1) | ||
RM Chief Executive Officer | Chief Executive Officer | 2023 – 2024 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Chairman | 2016 | |
| Board of Directors | 2016 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50% | 50% | 2024 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
Clearwater As
WITH MARINE AS Board members of WITH MARINE AS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Pål Ivar Berntsen | Chief Executive Officer | 0 companies |
| Rolf Møklebust | Chief Executive Officer | 0 companies |
| Jens Christian Terjesen | Chairman | 0 companies |
| Christen Fredrik With | Board of Directors | 0 companies |