Masterproject 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 93 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 430 of 6,504 · What are Morning company classes?
Place in the whole sector: 533 of 8,992 · Teknisk tjenesteyting og forskning
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 95 and resilience 75 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Masterproject AS is 26 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 6,500 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 51.3% (median 7.5%) and equity ratio 69.0% (median 41.6%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 3 MNOK | 2 MNOK |
| Operating margin | 51.3% | 7.5% |
| Profit margin | 65.2% | 7.3% |
| Return on assets | 90.1% | 14.0% |
| Equity ratio | 69.0% | 41.6% |
| Debt-to-equity | 0.45 | 1.10 |
| Current ratio | 3.22 | 1.66 |
| Revenue growth | 4.9% | 7.8% |
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, Masterproject AS does better than 93% of companies in the Morning class Micro in the same sector (6,504 companies) in 2025.
Score 2023–2025
- Masterproject 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. |
coming | – | |
| 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. |
coming | – | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
38.8% | −7.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
22.0% | 58.0% | |
| 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. |
5.5 | 15.8 | |
| 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. |
36.2% | 0.6% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
– | 1.9% | |
Net working capital (current assets less bank deposits less current liabilities): 1.3 MNOK.
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.
Receivable days and inventory are shown once older accounts have been read again from the raw data. This happens by itself, without new calls to the Brønnøysund Register Centre.
Masterproject AS has a score of 77 for 2025, rank 533 of 8,992 in the sector.
Strongest: Profitability: percentile 95 against peers, operating margin 51.3% against a median of 7.5%. Liquidity: percentile 79 against peers, current ratio 3.22 against a median of 1.66.
No area is clearly below its peers.
Worth a closer look
- The change in operating margin in 2025 was 0.7 percentage points better than for comparable companies: the company +0.4, the industry −0.3 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
The industry or the company: what drove the result?
In 2025 the operating margin of Masterproject AS rose by 0.4 percentage points. Comparable companies fell by a median 0.3 points. So the company did 0.7 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Masterproject AS moved the same way as comparable companies 1 times. About 37% 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 | 50.9% | 7.8% | −0.7 percentage points | −0.4 percentage points | −0.4 percentage points |
| 2025 | 51.3% | 7.5% | +0.4 percentage points | −0.3 percentage points | +0.7 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 Masterproject AS. The figures stand side by side; we claim no cause.
Turnover index: architectural and engineering activities (indeks (2021 = 100))
Turnover index: architectural and engineering activities rose 8.1% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: architectural and engineering activities, annual average | 99.0 | 108.8 | 127.9 | 146.4 | 158.3 | 155.2 (so far) |
| Change from the year before | +9.8% | +9.9% | +17.5% | +14.5% | +8.1% | −1.9% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: advertising and market research (indeks (2021 = 100))
Turnover index: advertising and market research rose 3.6% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: advertising and market research, annual average | 99.4 | 113.5 | 108.3 | 106.9 | 110.7 | 126.1 (so far) |
| Change from the year before | +35.1% | +14.2% | −4.6% | −1.3% | +3.6% | +13.9% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: other professional and technical activities (indeks (2021 = 100))
Turnover index: other professional and technical activities rose 6.2% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: other professional and technical activities, annual average | 98.3 | 121.6 | 139.4 | 131.0 | 139.1 | 158.0 (so far) |
| Change from the year before | +29.9% | +23.7% | +14.6% | −6.0% | +6.2% | +13.6% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Service prices: architects and engineering (indeks (2021 = 100))
Service prices: architects and engineering rose 3.2% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: architects and engineering, annual average | 100.0 | 103.6 | 107.5 | 111.2 | 114.7 | 119.4 (so far) |
| Change from the year before | +1.2% | +3.5% | +3.8% | +3.4% | +3.2% | +4.2% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: SSB (14335, CC BY 4.0). Source
Oil price (export price of crude oil) (kr per fat)
Oil price (export price of crude oil) fell 17.6% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Oil price (export price of crude oil), annual average | 609 | 979 | 877 | 859 | 708 | 881 (so far) |
| Change from the year before | +61.1% | +60.8% | −10.5% | −2.0% | −17.6% | +24.5% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: SSB (08799, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Masterproject AS rose 0.4 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 | – | – | 51.6% | 50.9% | 51.3% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| EUR/NOK, annual average | 10.16 | 10.10 | 11.42 | 11.62 | 11.72 | 11.04 (so far) |
| Change from the year before | −5.2% | −0.6% | +13.1% | +1.8% | +0.8% | −5.8% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wage index: architects and engineering (indeks)
Wage index: architects and engineering rose 4.7% in 2025; the operating margin of Masterproject AS rose 0.4 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: architects and engineering, annual average | 90.5 | 90.9 | 96.0 | 100.9 | 105.6 | 109.2 (so far) |
| Change from the year before | +7.4% | +0.5% | +5.6% | +5.2% | +4.7% | +3.4% |
| The company's operating margin | – | – | 51.6% | 50.9% | 51.3% | – |
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
Masterproject AS had an operating margin of 51.3% and an equity ratio of 69.0% in 2025, and ranks 533 of 8,992 in Teknisk tjenesteyting og forskning.
No large changes in the key figures from 2024 to 2025.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 3 MNOK and 15 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 14.9 | 13 MNOK |
| EV/EBIT | 14.3 | 15 MNOK |
| P/B | 2.3 | 3 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 23 MNOK |
| Enterprise value after the size adjustment | 14 MNOK |
| Less net debt (rough figure) | −1 MNOK |
| Equity value | 15 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 multiples are from the listed industry that matches the NACE code (71.1): Engineering/Construction.
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
Worth a closer look
- positive
Upper quartile on profitability, solidity and liquidity. What sets this company apart from the rest of the sector?
Based on: Operating margin 51.3% (median 7.5%); Equity ratio 69.0% (median 41.6%); Current ratio 3.22 (median 1.66).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 36.2% 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 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 10 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 95 | weight 40% |
|---|---|---|
| Solidity | 76 | weight 20% |
| Liquidity | 79 | weight 5% |
| Growth | 50 | weight 25% |
| Consistency | 71 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 81 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Masterproject AS?
The operating margin was 51.3% in 2025, against a median of 7.5% among companies in the Morning class Micro in the same sector. Return on assets was 90.1%.
How solid is Masterproject AS?
The equity ratio was 69.0% in 2025 (median 41.6%). Debt-to-equity was 0.45 (median 1.10).
What is the liquidity of Masterproject AS like?
The current ratio was 3.22 in 2025 (median 1.66).
How does Masterproject AS compare in Teknisk tjenesteyting og forskning?
Masterproject AS ranks 533 of 8,992 in Teknisk tjenesteyting og forskning for 2025. Among companies in the Morning class Micro it is number 430 of 6,504. Revenue changed by 4.9% 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 |
|---|---|---|---|---|
| Brannrådgiver Ullerud AS |  Lion |
3 MNOK | 35.6% | 75 |
| Zolw AS |  Elephant |
3 MNOK | −56.0% | 25 |
| Capiro AS | Elephant |
3 MNOK | −3.2% | 47 |
| Sikkerhetskompetanse AS |  Cheetah |
3 MNOK | 12.7% | 47 |
| Gnor AS | Lion |
3 MNOK | 15.7% | 69 |
| Trygg Maskin AS | Lion |
3 MNOK | 15.6% | 55 |
| Masterproject AS (this company) | Lion |
3 MNOK | 51.3% | 77 |
| Opalsea AS |  Beaver |
3 MNOK | 2.9% | 42 |
| Dptech AS | Cheetah |
3 MNOK | 48.0% | 59 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
From the Central Coordinating Register
- Org. no.
- 920825133
- Legal form
- AS
- Sector
- Teknisk tjenesteyting og forskning (71.129)
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 16 April 2018 8 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Skogstøstraen 18A, 4029 STAVANGER
- Municipality
- Stavanger rank 5 of 11 in KOSTRA group 12
- Audit
- Audit opted out from 7 May 2018
- Latest accounts filed
- 2025
- LEI
- 98450052B4YC6E7A8A61 renews 2 April 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
- 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.
The portfolio: 4 of the companies it owns shares in have accounts with us, 0 of them as majority owner. The average index is 44. 0 have negative equity and 0 made a loss in the latest year.
Holds shares in: Aker Solutions ASA (0%), Norsk Hydro ASA (0%), Equinor ASA (0%), Aker BP ASA (0%)
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 | 90 | 75 | 77 | |
| Rank | 119 | 725 | 533 | |
| Operating margin | 51.6% | 50.9% | 51.3% | |
| Return on assets | 50.5% | 111.7% | 90.1% | |
| Equity ratio | 84.9% | 67.7% | 69.0% | |
| Current ratio | 6.64 | 3.10 | 3.22 | |
| Revenue growth | – | 5.5% | 4.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 2.9 MNOK | 3.1 MNOK | 3.2 MNOK |
| Operating profit | 1.5 MNOK | 1.6 MNOK | 1.7 MNOK |
| Profit before tax | 1.7 MNOK | 1.9 MNOK | 2.1 MNOK |
| Tax expense | 0.4 MNOK | 0.5 MNOK | 0.5 MNOK |
| Net profit | 1.3 MNOK | 1.4 MNOK | 1.6 MNOK |
| Financial expenses | 0.7 MNOK | 1.1 MNOK | 0.3 MNOK |
| Total assets | 4.8 MNOK | 2.7 MNOK | 2.7 MNOK |
| Current assets | 4.8 MNOK | 2.7 MNOK | 2.7 MNOK |
| Equity | 4.1 MNOK | 1.8 MNOK | 1.9 MNOK |
| Retained earnings | 4.0 MNOK | 1.8 MNOK | 1.8 MNOK |
| Total liabilities | 0.7 MNOK | 0.9 MNOK | 0.8 MNOK |
| Current liabilities | 0.7 MNOK | 0.9 MNOK | 0.8 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 6615481.
Further
Similar companies
- GO Tech AS index 77, rank 529 · compare
- Nes Oppmåling AS index 77, rank 530 · compare
- Stand UP Nord AS index 77, rank 531 · compare
- Oneinspection AS index 77, rank 532 · compare
- Stikholmen Marine AS index 77, rank 534 · compare