Delphi AS
Not financial advice. The index, rank, signals and advice are rule-based indications from the latest filed annual accounts. They are not a credit rating, an assessment of management or a recommendation to buy, sell or do business with the company. Read more
Score · fiscal year 2025
77of 100
How to read this: the company is ahead of 95 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 275 of 5,281 · What are Morning company classes?
Place in the whole sector: 343 of 6,603 · Revisjon, regnskap og rådgivning
Profile
Cheetah · Sprinter
High profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 90 and resilience 49 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Delphi AS is 26 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 5,279 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 52.1% (median 11.4%) and equity ratio 51.8% (median 44.0%).
How it has gone · 2023–2025
Revenue fell by 18 % from 2023 to 2025, to 4.1 MNOK. The operating margin rose from 20.2% in 2023 to 52.1% in 2025. The equity ratio fell from 60.3% in 2023 to 51.8% in 2025.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Delphi AS has a score of 77 for 2025, rank 343 of 6,603 in the sector.
Strongest: Growth: percentile 95 against peers, revenue growth 208.6% against a median of 6.5%. Profitability: percentile 90 against peers, operating margin 52.1% against a median of 11.4%.
Weakest: Consistency: percentile 31 against peers.
Worth a closer look
- Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group? Based on: receivable days 190 days (median 52 days).
- What lies behind weak consistency, and will it last?
- The change in operating margin in 2025 was 72.2 percentage points better than for comparable companies: the company +71.8, the industry −0.4 points. That is the company's own, not something that hit the whole industry.
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
Worth a closer look
- watch
Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group?
Based on: Receivable days 190 days (median 52 days).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 8.9% of the debt in 2025. The policy rate averaged 4.30 % 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 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of 6.4%. Based on the 9 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 90 | weight 40% |
|---|---|---|
| Solidity | 56 | weight 20% |
| Liquidity | 61 | weight 5% |
| Growth | 95 | weight 25% |
| Consistency | 31 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 59 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 4 MNOK | 3 MNOK |
| Operating margin | 52.1% | 11.4% |
| Profit margin | 50.0% | 12.4% |
| Return on assets | 65.2% | 18.5% |
| Equity ratio | 51.8% | 44.0% |
| Debt-to-equity | 0.93 | 1.09 |
| Current ratio | 2.08 | 1.68 |
| Revenue growth | 208.6% | 6.5% |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 77, Delphi AS does better than 95% of companies in the Morning class Micro in the same sector (5,281 companies) in 2025.
Score 2023–2025
- Delphi AS
- Median: companies in the Morning class Micro in the same sector
Working capital and debt
| Measure | Company | Median | |
|---|---|---|---|
| Working capital | |||
| Receivable days All current receivables, including those on group companies, in days of revenue. |
190 days | 52 days | |
| Inventory and other current assets, days Current assets other than receivables and bank deposits, that is inventory and short-term investments, in days of revenue. |
94 days | 0 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
38.1% | −7.1% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
5.4% | 54.7% | |
| Debt and interest burden | |||
| Interest coverage (times) Operating result divided by all financial costs. Below 1: operations do not cover the cost of the debt. |
14.8 | 28.2 | |
| Financial costs as a share of debt All financial costs (interest, currency losses and other) divided by all debt, interest-free debt included. Not an interest rate. |
8.9% | 0.4% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
– | 1.6% | |
Net working capital (current assets less bank deposits less current liabilities): 1.6 MNOK.
Of the financial costs of 0.1 MNOK, 0.0 MNOK is reported as interest costs in the accounts.
The median and the bar refer to companies in the Morning class Micro in the same sector in 2025. The bar shows the share of the group with a lower figure: higher is not always better, long receivable days tie up capital, for example. These figures do not count in the score.
The industry or the company: what drove the result?
In 2025 the operating margin of Delphi AS rose by 71.8 percentage points. Comparable companies fell by a median 0.4 points. So the company did 72.2 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Delphi AS moved the same way as comparable companies 1 times. About 1% of the changes in operating margin were common to the industry; the rest was the company's own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2024 | −19.7% | 11.8% | −40.0 percentage points | −1.0 percentage points | −38.9 percentage points |
| 2025 | 52.1% | 11.4% | +71.8 percentage points | −0.4 percentage points | +72.2 percentage points |
Comparable companies are those in the same industry and Morning company class. Their change shows what hit the whole industry, the sector drivers below included. The rest is the company's own: contracts, costs, one-off items or operations. The share is approximate, and we claim no cause.
The company and its sector's drivers
Prices, rate and currency that shape the sector's year, year by year beside the operating margin of Delphi AS. The figures stand side by side; we claim no cause.
Turnover index: legal and accounting activities (indeks (2021 = 100))
Turnover index: legal and accounting activities rose 4.8% in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: legal and accounting activities, annual average | 100.4 | 107.7 | 127.0 | 135.2 | 141.7 | 149.6 (so far) |
| Change from the year before | +8.7% | +7.3% | +17.9% | +6.4% | +4.8% | +5.5% |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: management consultancy (indeks (2021 = 100))
Turnover index: management consultancy rose 6.5% in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: management consultancy, annual average | 99.4 | 104.0 | 114.9 | 116.0 | 123.6 | 128.7 (so far) |
| Change from the year before | +17.3% | +4.6% | +10.5% | +1.0% | +6.5% | +4.1% |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: SSB (13863, CC BY 4.0). Source
Service prices: legal and accounting (indeks (2021 = 100))
Service prices: legal and accounting rose 4.9% in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: legal and accounting, annual average | 100.0 | 104.8 | 111.8 | 117.4 | 123.2 | 127.0 (so far) |
| Change from the year before | +3.4% | +4.8% | +6.7% | +5.0% | +4.9% | +3.1% |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: SSB (14335, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 103.0 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +3.0% |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: SSB (14710, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Policy rate, annual average | 0.08 | 1.32 | 3.54 | 4.50 | 4.30 | 4.17 (so far) |
| Change from the year before | −0.28 percentage points | +1.24 percentage points | +2.22 percentage points | +0.96 percentage points | −0.20 percentage points | −0.12 percentage points |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Wage index: legal and accounting (indeks)
Wage index: legal and accounting rose 5.4% in 2025; the operating margin of Delphi AS rose 71.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: legal and accounting, annual average | 86.2 | 89.8 | 93.9 | 99.1 | 104.4 | 108.4 (so far) |
| Change from the year before | +5.1% | +4.3% | +4.5% | +5.6% | +5.4% | +3.8% |
| The company's operating margin | – | – | 20.2% | −19.7% | 52.1% | – |
Source: SSB (12314, CC BY 4.0). Source
We show the drivers and the margin side by side and claim no cause. Sensitivity per company is not computed until we have at least 10 years of accounts per company: with three years such figures are false precision.
What the numbers say
Delphi AS had an operating margin of 52.1% and an equity ratio of 51.8% in 2025, and ranks 343 of 6,603 in Revisjon, regnskap og rådgivning.
From 2024 to 2025: the operating margin rose from −19.7% to 52.1% and revenue grew by 209%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 4 MNOK and 10 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.4 | 9 MNOK |
| EV/EBIT | 17.4 | 10 MNOK |
| P/B | 4.1 | 4 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 17 MNOK |
| Enterprise value after the size adjustment | 10 MNOK |
| Less net debt (rough figure) | 0 MNOK |
| Equity value | 10 MNOK |
Net debt is a rough figure: long-term liabilities minus cash. The accounts do not split interest-bearing debt from other liabilities, and short-term borrowings are not included. The size adjustment applies to the enterprise value, not to the debt.
The listed basis is the value at listed multiples. The estimate is lowered for size: a small-company premium of 4% on the cost of equity gives a value 38% lower. No separate marketability discount is applied, because the premium already allows for the company being small and unlisted.
The NACE code has no listed industry of its own in the table, so the multiples are the sector median: Business & Consumer Services.
Not financial advice. The value range is a rough model estimate from listed-company multiples, not a valuation, a price target or a price offer. The actual value may differ greatly. Read more
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
Questions and answers
How profitable is Delphi AS?
The operating margin was 52.1% in 2025, against a median of 11.4% among companies in the Morning class Micro in the same sector. Return on assets was 65.2%.
How solid is Delphi AS?
The equity ratio was 51.8% in 2025 (median 44.0%). Debt-to-equity was 0.93 (median 1.09).
What is the liquidity of Delphi AS like?
The current ratio was 2.08 in 2025 (median 1.68).
How does Delphi AS compare in Revisjon, regnskap og rådgivning?
Delphi AS ranks 343 of 6,603 in Revisjon, regnskap og rådgivning for 2025. Among companies in the Morning class Micro it is number 275 of 5,281. Revenue changed by 208.6% from the year before.
Competitors
The 8 closest competitors in the same line of business, placed in the same matrix as the sector page: profitability up, resilience to the right. These are the companies the competitor analysis and the strategy report compare with.
Each bubble is a company: this company and its closest competitors in the same line of business and size, the same ones the competitor analysis uses. Placement is 0–100 against the whole sector and Morning company class: further right is more robust, higher up is more profitable. Bubble size is revenue. The light bubble and arrow show where the company stood the year before. Pick a profile to see fewer at a time.
| Company | Profile | Operating revenue | Operating margin | Score |
|---|---|---|---|---|
| Stender Forretningsførsel AS · same municipality |  Cheetah |
4 MNOK | 39.9% | 52 |
| Ficate Consulting AS | Cheetah |
4 MNOK | 9.7% | 45 |
| Business Assurance Tech AS |  Lion |
4 MNOK | 14.3% | 68 |
| Bankadvisor AS |  Elephant |
4 MNOK | 3.9% | 49 |
| Nordvang AS · same municipality |  Beaver |
4 MNOK | 12.0% | 46 |
| Delphi AS (this company) | Cheetah |
4 MNOK | 52.1% | 77 |
| Pingen AS · same municipality | Lion |
4 MNOK | 50.3% | 61 |
| Wips AS | Cheetah |
4 MNOK | 26.4% | 48 |
| Helseutdanning AS · same municipality | Beaver |
4 MNOK | 2.8% | 51 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
Group structure · 2025
2 companies in the group according to the shareholder register for 2025. A company counts as a subsidiary when a Norwegian company owns more than half of its shares.
Private persons own 100% of the shares in Westberg Invest AS. Persons are not shown by name.
Westberg Invest AS has not filed group accounts in open data, so the group has no index of its own. Each company has its own accounts.
The group in figures
- Sectors
- Revisjon, regnskap og rådgivning (2 companies) 2 of 2 companies in the tree have accounts with us. Sectors are sorted by the companies' own revenue, which includes sales between the group's companies.
-
Westberg Invest AS
- Delphi AS you are here
Read the figures with care: a company in a group can look strong because of group contributions, or weak because dividends go up to the parent. The figures are indications, not the full picture.
Source: the Norwegian Tax Administration's shareholder register 2025 (majority owner with more than 50 % of the shares). Voting agreements and ownership through other countries are not included.
From the Central Coordinating Register
- Org. no.
- 920442781
- Legal form
- AS
- Sector
- Revisjon, regnskap og rådgivning (70.200)
- Purpose
- Salg av finansielle tjenester og strategisk rådgivning, herunder investering og detakelse i andre selskaper.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 1.3 MNOK (2025).
- Founded
- 31 January 2018 8 years in operation
- Share capital
- 0.10 MNOK
- Business address
- c/o Business Village, Grundingen 6, 0250 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 15 February 2018
- Latest accounts filed
- 2025
- VAT registered
- Yes
- Former names
- OA Eiendomsinvest AS until 2023
- LEI
- 636700M0EF2MXBJCBE65 renews 9 February 2027
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 3 November 2026. Only names are shown.
- Parent company
- Westberg Invest AS (Norway)
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 100% · private persons 0% · foreign 0%
- Owned from the same municipality
- 0%
- Group chain
-
Owned by: Westberg Invest AS (100%)
Ultimate owner: private person
- Westberg Invest AS · 100.0%
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 8 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 73 | 28 | 77 | |
| Rank | 988 | 5,498 | 343 | |
| Operating margin | 20.2% | −19.7% | 52.1% | |
| Return on assets | 90.7% | −26.4% | 65.2% | |
| Equity ratio | 60.3% | 74.3% | 51.8% | |
| Current ratio | 2.52 | 3.89 | 2.08 | |
| Revenue growth | – | −73.4% | 208.6% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 5.0 MNOK | 1.3 MNOK | 4.1 MNOK |
| Operating profit | 1.0 MNOK | −0.3 MNOK | 2.1 MNOK |
| Profit before tax | 0.8 MNOK | −0.2 MNOK | 2.0 MNOK |
| Tax expense | 0.2 MNOK | 0.0 MNOK | 0.4 MNOK |
| Net profit | 0.6 MNOK | −0.2 MNOK | 1.7 MNOK |
| Financial expenses | 0.2 MNOK | 0.0 MNOK | 0.1 MNOK |
| Total assets | 1.1 MNOK | 0.6 MNOK | 3.4 MNOK |
| Current assets | 1.1 MNOK | 0.6 MNOK | 3.4 MNOK |
| Equity | 0.7 MNOK | 0.5 MNOK | 1.7 MNOK |
| Retained earnings | 0.5 MNOK | 0.3 MNOK | 1.6 MNOK |
| Total liabilities | 0.4 MNOK | 0.2 MNOK | 1.6 MNOK |
| Current liabilities | 0.4 MNOK | 0.2 MNOK | 1.6 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 6916060.
Further
Similar companies
- Stein Pettersen Advokatfirma AS index 77, rank 340 · compare
- HOLMEN & Lund AS index 77, rank 341 · compare
- OANÆS & CO AS index 77, rank 342 · compare
- Lamarr AS index 77, rank 344 · compare
- Pabak AS index 77, rank 347 · compare