Draw 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
65of 100
How to read this: the company is ahead of 80 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 454 of 2,242 · What are Morning company classes?
Place in the whole sector: 655 of 3,401 · Revisjon, regnskap og rådgivning
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 54 and resilience 69 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Draw AS is 14 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 2,242 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 11.1% (median 9.0%) and equity ratio 71.8% (median 41.9%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 2 MNOK | 3 MNOK |
| Operating margin | 11.1% | 9.0% |
| Profit margin | 12.0% | 9.6% |
| Return on assets | 18.6% | 16.9% |
| Equity ratio | 71.8% | 41.9% |
| Debt-to-equity | 0.39 | 1.22 |
| Current ratio | 3.55 | 1.62 |
| Revenue growth | 9.9% | 5.7% |
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 65, Draw AS does better than 80% of companies in the Morning class Micro in the same sector (2,242 companies) in 2025.
Score 2023–2025
- Draw AS
- Median: companies in the Morning class Micro in the same sector
Draw AS has a score of 65 for 2025, rank 655 of 3,401 in the sector.
Strongest: Liquidity: percentile 82 against peers, current ratio 3.55 against a median of 1.62. Solidity: percentile 78 against peers, equity ratio 71.8% against a median of 41.9%.
No area is clearly below its peers.
Worth a closer look
- The change in operating margin in 2025 was 32.6 percentage points better than for comparable companies: the company +32.2, 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
The industry or the company: what drove the result?
In 2025 the operating margin of Draw AS rose by 32.2 percentage points. Comparable companies fell by a median 0.4 points. So the company did 32.6 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Draw 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 | −21.1% | 9.5% | −42.5 percentage points | −0.3 percentage points | −42.3 percentage points |
| 2025 | 11.1% | 9.0% | +32.2 percentage points | −0.4 percentage points | +32.6 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 Draw 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 Draw AS rose 32.2 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 | – | – | 21.4% | −21.1% | 11.1% | – |
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 Draw AS rose 32.2 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 | – | – | 21.4% | −21.1% | 11.1% | – |
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 Draw AS rose 32.2 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 | – | – | 21.4% | −21.1% | 11.1% | – |
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 Draw AS rose 32.2 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 102.9 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +2.9% |
| The company's operating margin | – | – | 21.4% | −21.1% | 11.1% | – |
Source: SSB (14710, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Draw AS rose 32.2 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 | – | – | 21.4% | −21.1% | 11.1% | – |
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 Draw AS rose 32.2 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 | – | – | 21.4% | −21.1% | 11.1% | – |
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
Draw AS had an operating margin of 11.1% and an equity ratio of 71.8% in 2025, and ranks 655 of 3,401 in Revisjon, regnskap og rådgivning.
From 2024 to 2025: the operating margin rose from −21.1% to 11.1% and went from a loss to a profit before tax.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 2 MNOK and 3 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.4 | 2 MNOK |
| EV/EBIT | 17.4 | 3 MNOK |
| P/B | 4.1 | 2 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 4 MNOK |
| Enterprise value after the size adjustment | 2 MNOK |
| Less net debt (rough figure) | −1 MNOK |
| Equity value | 3 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. Net debt is −42% of the enterprise value after the size adjustment, so the equity value from EV/EBIT is sensitive to errors in the debt figure.
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
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 0.3% 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 5.4%. Based on the 7 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 54 | weight 40% |
|---|---|---|
| Solidity | 78 | weight 20% |
| Liquidity | 82 | weight 5% |
| Growth | 76 | weight 25% |
| Consistency | 45 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 52 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Draw AS?
The operating margin was 11.1% in 2025, against a median of 9.0% among companies in the Morning class Micro in the same sector. Return on assets was 18.6%.
How solid is Draw AS?
The equity ratio was 71.8% in 2025 (median 41.9%). Debt-to-equity was 0.39 (median 1.22).
What is the liquidity of Draw AS like?
The current ratio was 3.55 in 2025 (median 1.62).
How does Draw AS compare in Revisjon, regnskap og rådgivning?
Draw AS ranks 655 of 3,401 in Revisjon, regnskap og rådgivning for 2025. Among companies in the Morning class Micro it is number 454 of 2,242. Revenue changed by 9.9% 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 |
|---|---|---|---|---|
| Torleif Haugland AS |  Lion |
2 MNOK | 59.7% | 73 |
| Crossbeam Consulting AS |  Cheetah |
2 MNOK | 8.6% | 51 |
| Gyger AS |  Elephant |
2 MNOK | 7.0% | 47 |
| Maximi AS | Lion |
2 MNOK | 11.2% | 55 |
| Væxt Mosjøen AS |  Beaver |
2 MNOK | 0.3% | 31 |
| Draw AS (this company) | Lion |
2 MNOK | 11.1% | 65 |
| Bjoraa Holding AS | Lion |
2 MNOK | 30.3% | 64 |
| Crossroads Norge AS | Beaver |
2 MNOK | 0.4% | 25 |
| Expandic Consulting AS | Cheetah |
2 MNOK | 11.8% | 53 |
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.
No owner holds more than half of the shares in Wird Holding AS.
Wird Holding 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 (1 company), Eiendom (1 company) 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.
- Loss
- 1 company: Wird Holding AS
A subsidiary with negative equity or a loss may be backed by the group, for example with group contributions or guarantees. It is an indication of what is worth asking about, not an assessment.
-
Wird Holding AS
- Draw 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.
- 920917747
- Legal form
- AS
- Sector
- Revisjon, regnskap og rådgivning (70.200)
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 1 May 2018 8 years in operation
- Share capital
- 0.50 MNOK
- Business address
- c/o Ida Heyerdahl, Utsiktsveien 11B, 1369 STABEKK (BÆRUM)
- Municipality
- Bærum rank 1 of 11 in KOSTRA group 12
- Audit
- Audit opted out from 18 June 2018
- Latest accounts filed
- 2025
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.
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
- 100%
- Group chain
-
Owned by: Wird Holding AS (100%)
Ultimate owner: Wird Holding AS
The owner: the majority owner Wird Holding AS (holds 100%) made a loss in 2025. A weak parent can affect the subsidiary through group contributions, loans and guarantees. It is an indication to watch, not an assessment of the company.
- Wird Holding 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 | 68 | 23 | 65 | |
| Rank | 666 | 3,067 | 655 | |
| Operating margin | 21.4% | −21.1% | 11.1% | |
| Return on assets | 40.0% | −30.5% | 18.6% | |
| Equity ratio | 56.0% | 58.5% | 71.8% | |
| Current ratio | 2.27 | 2.41 | 3.55 | |
| Revenue growth | – | −47.7% | 9.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 3.7 MNOK | 1.9 MNOK | 2.1 MNOK |
| Operating profit | 0.8 MNOK | −0.4 MNOK | 0.2 MNOK |
| Profit before tax | 0.8 MNOK | −0.4 MNOK | 0.3 MNOK |
| Tax expense | 0.2 MNOK | 0.0 MNOK | 0.0 MNOK |
| Net profit | 0.6 MNOK | −0.4 MNOK | 0.3 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 2.0 MNOK | 1.3 MNOK | 1.4 MNOK |
| Current assets | 2.0 MNOK | 1.3 MNOK | 1.4 MNOK |
| Equity | 1.1 MNOK | 0.7 MNOK | 1.0 MNOK |
| Retained earnings | 0.6 MNOK | 0.2 MNOK | 0.5 MNOK |
| Total liabilities | 0.9 MNOK | 0.5 MNOK | 0.4 MNOK |
| Current liabilities | 0.9 MNOK | 0.5 MNOK | 0.4 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 7119423.
Further
Similar companies
- Advice4you AS index 65, rank 652 · compare
- Advokat Kjetil Ottesen AS index 65, rank 653 · compare
- Fylkesnes Trading AS index 65, rank 656 · compare
- Accountor Valdres og Land AS index 65, rank 658 · compare
- Kaj Consulting AS index 65, rank 660 · compare