Skip to content
Riskpilot
← Back to search
Sign in
Sign in
Get full access
With AS
AS
Active
Org 996776557
Storgaten 40, 3126
Tønsberg
Manufacture of bread; manufacture of fresh pastry goods and cakes
·
NACE 1071
Est. 2011 · 15 years old
26 employees
www.withbakerikaffe.no
Monitor
Share
Norway
/
Companies
/
Manufacture of bread; manufacture of fresh pastry goods and cakes
/
With AS
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Revenue
NOK millions
21M
16M
11M
5M
0M
2021: 12M
12M
2021
2022: 14M (+17% vs 2021)
14M
+17%
2022
2023: 15M (+7% vs 2022)
15M
+7%
2023
2024: 15M (0% vs 2023)
15M
0%
2024
2025: 17M (+13% vs 2024)
17M
+13%
2025
EBITDA
NOK millions
1M
1M
1M
0M
0M
2021: 1M
1M
2021
2022: 1M (0% vs 2021)
1M
0%
2022
2023: 1M (0% vs 2022)
1M
0%
2023
2024: 1M (0% vs 2023)
1M
0%
2024
2025: 1M (0% vs 2024)
1M
0%
2025
Income statement
NOK thousands
Item
2025
2024
2023
2022
2021
Revenue
16 534
14 568
14 625
13 919
11 727
Staff expenses
−7 847
−6 563
−6 850
−6 489
−5 118
EBITDA
1 026
678
789
691
1 377
Depreciation & amort.
−168
−157
−180
−199
−243
EBIT
858
521
609
492
1 134
Net financials
14
−2
−6
−29
−36
Profit before tax
872
519
603
464
1 098
Tax
133
147
142
110
228
Net profit
739
372
461
354
869
Balance sheet
NOK thousands
Item
2025
2024
2023
2022
2021
Total assets
10 661
8 665
8 668
8 553
7 830
Equity
7 196
6 460
6 088
5 627
5 273
Long-term debt
0
0
0
337
687
Short-term debt
3 465
2 205
2 580
2 589
1 870
Total debt
3 465
2 205
2 580
2 926
2 557
Financial ratios
5-year trend
EBITDA margin
6,2 %
This company
15,8 %
Market median
This company
Market median
61% below market
2021
2025
Equity ratio
67,5 %
This company
38,2 %
Market median
This company
Market median
77% above market
2021
2025
Return on equity
10,3 %
This company
18,4 %
Market median
This company
Market median
44% below market
2021
2025
Net profit margin
4,5 %
This company
8,1 %
Market median
This company
Market median
44% below market
2021
2025
Asset turnover
1,55×
This company
1,12×
Market median
This company
Market median
38% above market
2021
2025
Debt / equity
0,48×
This company
0,62×
Market median
This company
Market median
23% below market
2021
2025
Annual reports & filings
Annual report 2025
Filed via Brønnøysundsregistrene · Period 2025-01-01 – 2025-12-31
View
PDF
Annual report 2024
Filed via Brønnøysundsregistrene · Period 2024-01-01 – 2024-12-31
View
PDF
Annual report 2023
Filed via Brønnøysundsregistrene · Period 2023-01-01 – 2023-12-31
View
PDF
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
More on With AS
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network