Complementum AS
Score · fiscal year 2024
54of 100
How to read this: the company is ahead of 59 % of companies in the Morning class Micro in the same sector in 2024. What does this mean?
Rank in the Morning class Micro: 895 of 2,165 · What are Morning company classes?
Place in the whole sector: 1,695 of 4,104 · Teknisk tjenesteyting og forskning
Profile
Lion · Leader
High profitability, high solidity
Position against comparable companies in 2024, not a verdict on the company. Based on profitability 53 and solidity 54 out of 100 among companies in the Morning class Micro in the same sector in 2024. Methodology
Against the sector
Complementum AS is 4 points above the median for companies in the Morning class Micro in the same sector in 2024.
Median score 50 among 2,165 companies.
Against companies in the Morning class Micro in the same sector in 2024: operating margin 6.4% (median 5.8%) and equity ratio 48.1% (median 41.5%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 3 MNOK | 3 MNOK |
| Operating margin | 6.4% | 5.8% |
| Profit margin | 6.5% | 5.6% |
| Return on assets | 15.0% | 11.5% |
| Equity ratio | 48.1% | 41.5% |
| Debt-to-equity | 1.08 | 1.10 |
| Current ratio | 1.58 | 1.61 |
| Revenue growth | 9.7% | 5.6% |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2024. The bar shows the share of companies the figure is ahead of.
With an index of 54, Complementum AS does better than 59% of companies in the Morning class Micro in the same sector (2,165 companies) in 2024.
Score 2023–2025
- Complementum AS
- Median: companies in the Morning class Micro in the same sector
What the numbers say
Complementum AS had an operating margin of 6.4% and an equity ratio of 48.1% in 2024, and ranks 1,695 of 4,104 in Teknisk tjenesteyting og forskning.
From 2023 to 2024: the operating margin fell from 13.4% to 6.4%.
This text is generated automatically from the 2024 accounts.
Three simple methods
The methods give between 1 MNOK and 3 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 18.6 | 2 MNOK |
| EV/EBIT | 15.9 | 3 MNOK |
| P/B | 3.2 | 1 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered by 51% for an unlisted company: 20% for lack of marketability and 38% for size (a small-company premium of 4% on the cost of equity).
A mechanical estimate from public accounts, not advice. A mechanical estimate from public accounts with listed multiples and fixed adjustments. Not a valuation and not advice to buy or sell. See the calculation
Worth a closer look
No rules were triggered for this year.
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.0% of the debt in 2024. The policy rate averaged 4.50 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
See interest rates, prices and exchange rates for the sector
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2021, the sector's weakest year, for this company.
The sector's weakest year was 2021, with a median operating margin of −0.2%. Based on the 8 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 53 | weight 30% |
|---|---|---|
| Solidity | 54 | weight 25% |
| Liquidity | 49 | weight 15% |
| Growth | 57 | weight 15% |
| Consistency | 59 | weight 15% |
Durability: 59 (average over 2 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Complementum AS?
The operating margin was 6.4% in 2024, against a median of 5.8% among companies in the Morning class Micro in the same sector. Return on assets was 15.0%.
How solid is Complementum AS?
The equity ratio was 48.1% in 2024 (median 41.5%). Debt-to-equity was 1.08 (median 1.10).
What is the liquidity of Complementum AS like?
The current ratio was 1.58 in 2024 (median 1.61).
How does Complementum AS compare in Teknisk tjenesteyting og forskning?
Complementum AS ranks 1,695 of 4,104 in Teknisk tjenesteyting og forskning for 2024. Among companies in the Morning class Micro it is number 895 of 2,165. Revenue changed by 9.7% from the year before.
From the Central Coordinating Register
- Org. no.
- 828468782
- Legal form
- AS
- Sector
- Teknisk tjenesteyting og forskning (71.129)
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 16 December 2021 4 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Gundersens gate 9, 3181 HORTEN
- Municipality
- Horten rank 20–27 of 27 in KOSTRA group 9
- Audit
- Audit opted out from 4 January 2022
- Latest accounts filed
- 2025
- LEI
- 984500B6CC91F6D73D02 not renewed (lapsed)
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
Loading roles …
Source: Central Coordinating Register, fetched 1 November 2026. Only names are shown.
- Parent company
- Parent does not consolidate the company
Source: GLEIF (Global Legal Entity Identifier Foundation), fetched 31 October 2026. The parent is the one the company itself reported to GLEIF.
Shareholders (2025)
- Number of shareholders
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 100%
- Group chain
- Ultimate owner: private person
The company is new in the shareholder register in 2025.
Source: the Norwegian Tax Administration's shareholder register as of 2025. Figures may be older than today's ownership. Private persons are not shown by name.
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.
Is this your company? Suggest changes or add information
Figures last fetched 30 October 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 63 | 54 | 42 | |
| Rank | 1,116 | 1,695 | 2,795 | |
| Operating margin | 13.4% | 6.4% | −6.9% | |
| Return on assets | 29.6% | 15.0% | −24.1% | |
| Equity ratio | 49.3% | 48.1% | 60.8% | |
| Current ratio | 1.67 | 1.58 | 2.46 | |
| Revenue growth | – | 9.7% | −35.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 3.1 MNOK | 3.4 MNOK | 2.2 MNOK |
| Operating profit | 0.4 MNOK | 0.2 MNOK | −0.2 MNOK |
| Profit before tax | 0.4 MNOK | 0.2 MNOK | −0.1 MNOK |
| Tax expense | 0.1 MNOK | 0.0 MNOK | 0.0 MNOK |
| Net profit | 0.3 MNOK | 0.2 MNOK | −0.1 MNOK |
| Financial expenses | – | 0.0 MNOK | 0.0 MNOK |
| Total assets | 1.4 MNOK | 1.5 MNOK | 0.6 MNOK |
| Current assets | 1.2 MNOK | 1.2 MNOK | 0.6 MNOK |
| Equity | 0.7 MNOK | 0.7 MNOK | 0.4 MNOK |
| Retained earnings | 0.7 MNOK | 0.7 MNOK | 0.3 MNOK |
| Total liabilities | 0.7 MNOK | 0.8 MNOK | 0.2 MNOK |
| Current liabilities | 0.7 MNOK | 0.8 MNOK | 0.2 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 30 October 2026, accounts id 5570225.
Further
Similar companies
- LA VITA È Bella AS index 54, rank 1,682 · compare
- 4 D Design AS index 54, rank 1,684 · compare
- ØS Konstruksjon AS index 54, rank 1,689 · compare
- Mindyrlege AS index 54, rank 1,696 · compare
- Pga AS index 54, rank 1,700 · compare