Hedd 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
29of 100
How to read this: the company is ahead of 12 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 21,142 of 23,907 · What are Morning company classes?
Place in the whole sector: 26,766 of 30,137 · Eiendom
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 32 and resilience 19 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Hedd AS is 21 points below the median for companies in the Morning class Micro in the same sector in 2025.
Median score 50 among 23,901 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 36.3% (median 47.7%) and equity ratio 4.0% (median 27.9%).
How it has gone · 2023–2025
Revenue is about the same: 4.5 MNOK in 2025 against 4.4 MNOK in 2024. The operating margin fell from 39.2% in 2024 to 36.3% in 2025. The equity ratio fell from 7.1% in 2023 to 4.0% in 2025.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Hedd AS has a score of 29 for 2025, rank 26,766 of 30,137 in the sector.
Strongest: Liquidity: percentile 47 against peers, current ratio 1.26 against a median of 1.40.
Weakest: Solidity: percentile 13 against peers, equity ratio 4.0% against a median of 27.9%. Consistency: percentile 18 against peers.
Worth a closer look
- The operating result does not cover the financial costs. How will the debt be serviced, and what do the lenders say? Based on: interest coverage (times) 0.9 (median 1.8); financial costs as a share of debt 4.4% (median 5.0%).
- The equity ratio is very low. Could the company absorb a bad year, and does it need more equity? Based on: equity ratio 4.0% (median 27.9%).
- The company made a loss before tax. Are these one-off items or a pattern? Based on: profit margin −4.0% (median 24.4%).
- What lies behind weak solidity, and will it last?
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
- critical
The operating result does not cover the financial costs. How will the debt be serviced, and what do the lenders say?
Based on: Interest coverage (times) 0.9 (median 1.8); Financial costs as a share of debt 4.4% (median 5.0%).
- watch
The equity ratio is very low. Could the company absorb a bad year, and does it need more equity?
Based on: Equity ratio 4.0% (median 27.9%).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −4.0% (median 24.4%).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 4.4% 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 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of 15.2%. 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 | 32 | weight 40% |
|---|---|---|
| Solidity | 13 | weight 20% |
| Liquidity | 47 | weight 5% |
| Growth | 36 | weight 25% |
| Consistency | 18 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 29 (average over 2 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 | 5 MNOK | 2 MNOK |
| Operating margin | 36.3% | 47.7% |
| Profit margin | −4.0% | 24.4% |
| Return on assets | 3.8% | 7.8% |
| Equity ratio | 4.0% | 27.9% |
| Debt-to-equity | 24.22 | 2.10 |
| Current ratio | 1.26 | 1.40 |
| Revenue growth | 2.2% | 3.3% |
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 29, Hedd AS does better than 12% of companies in the Morning class Micro in the same sector (23,907 companies) in 2025.
Score 2023–2025
- Hedd 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. |
36 days | 40 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. |
0 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. |
−6.7% | −12.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
52.7% | 54.9% | |
| 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. |
0.9 | 1.8 | |
| 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. |
4.4% | 5.0% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
98.2% | 87.8% | |
Net working capital (current assets less bank deposits less current liabilities): −0.3 MNOK.
Of the financial costs of 1.9 MNOK, 1.9 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 Hedd AS fell by 2.8 percentage points. Comparable companies rose by a median 0.7 points. So the company did 3.6 points weaker than the industry, for reasons of its own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2025 | 36.3% | 47.7% | −2.8 percentage points | +0.7 percentage points | −3.6 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 Hedd AS. The figures stand side by side; we claim no cause.
House prices (existing homes) (indeks (2015 = 100))
House prices (existing homes) rose 5.5% in 2025; the operating margin of Hedd AS fell 2.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| House prices (existing homes), annual average | 134.5 | 141.6 | 140.8 | 144.6 | 152.5 | 158.7 (so far) |
| Change from the year before | +10.5% | +5.2% | −0.5% | +2.7% | +5.5% | +4.1% |
| The company's operating margin | – | – | – | 39.2% | 36.3% | – |
Source: SSB (07221, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Hedd AS fell 2.8 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 | – | – | – | 39.2% | 36.3% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Construction cost index for dwellings (indeks (2015 = 100))
Construction cost index for dwellings rose 4.3% in 2025; the operating margin of Hedd AS fell 2.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Construction cost index for dwellings, annual average | 124.2 | 135.1 | 141.1 | 146.4 | 152.7 | 158.4 (so far) |
| Change from the year before | +8.7% | +8.8% | +4.4% | +3.7% | +4.3% | +3.7% |
| The company's operating margin | – | – | – | 39.2% | 36.3% | – |
Source: SSB (08651, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Hedd AS fell 2.8 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 | – | – | – | 39.2% | 36.3% | – |
Source: SSB (14710, CC BY 4.0). Source
Wage index: real estate (indeks)
Wage index: real estate rose 5.2% in 2025; the operating margin of Hedd AS fell 2.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: real estate, annual average | 91.7 | 94.3 | 96.8 | 103.2 | 108.5 | 111.3 (so far) |
| Change from the year before | +5.2% | +2.9% | +2.6% | +6.5% | +5.2% | +2.6% |
| The company's operating margin | – | – | – | 39.2% | 36.3% | – |
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
Hedd AS had an operating margin of 36.3% and an equity ratio of 4.0% in 2025, and ranks 26,766 of 30,137 in Eiendom.
From 2024 to 2025: the operating margin fell from 39.2% to 36.3%.
This text is generated automatically from the 2025 accounts.
Three simple methods
One method gives a figure: 1 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.5 | not meaningful |
| EV/EBIT | 19.2 | debt above value |
| P/B | 0.7 | 1 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 21 MNOK |
| Enterprise value after the size adjustment | 13 MNOK |
| Less net debt (rough figure) | 41 MNOK |
| Equity value | debt above value |
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 315% 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 multiples are from the listed industry that matches the NACE code (68.2): R.E.I.T..
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 Hedd AS?
The operating margin was 36.3% in 2025, against a median of 47.7% among companies in the Morning class Micro in the same sector. Return on assets was 3.8%. The company made a loss before tax.
How solid is Hedd AS?
The equity ratio was 4.0% in 2025 (median 27.9%). Debt-to-equity was 24.22 (median 2.10).
What is the liquidity of Hedd AS like?
The current ratio was 1.26 in 2025 (median 1.40).
How does Hedd AS compare in Eiendom?
Hedd AS ranks 26,766 of 30,137 in Eiendom for 2025. Among companies in the Morning class Micro it is number 21,142 of 23,907. Revenue changed by 2.2% 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 |
|---|---|---|---|---|
| Nevland Eiendom AS |  Lion |
5 MNOK | 79.3% | 62 |
| Einervigen AS |  Cheetah |
5 MNOK | 59.3% | 47 |
| Ulefossenteret AS |  Beaver |
5 MNOK | 19.2% | 25 |
| Rabekkgata 2 AS | Cheetah |
5 MNOK | 80.7% | 56 |
| Bredmyra 8 AS | Cheetah |
5 MNOK | 51.1% | 45 |
| Bavallen Eiendom AS | Cheetah |
5 MNOK | 68.1% | 59 |
| Hakadal Næringseiendom AS |  Elephant |
5 MNOK | 42.3% | 48 |
| Hedd AS (this company) | Beaver |
5 MNOK | 36.3% | 29 |
| Stol Eiendom AS | Beaver |
5 MNOK | 37.7% | 49 |
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
3 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 Johan Dybvad AS.
Johan Dybvad 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
- Transport og lagring (2 companies), Eiendom (1 company) 3 of 3 companies in the tree have accounts with us. Sectors are sorted by the companies' own revenue, which includes sales between the group's companies.
- Employees in Norway
- 44 in all. Malvik 44 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
- Loss
- 2 companies: Terax Transportservice AS, Hedd AS
- Changed 2024–2025
- 1 company left.
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.
-
Johan Dybvad AS
- Hedd AS you are here
- Terax Transportservice AS
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.
- 925125601
- Legal form
- AS
- Sector
- Eiendom (68.200)
- Purpose
- Å delta i annen virksomhet gjennom å eie aksjer, samt virksomhet som naturlig står i forbindelse med dette.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 0.0 MNOK (2025).
- Founded
- 22 April 2020 6 years in operation
- Share capital
- 2.00 MNOK
- Business address
- Raudåsflata 23, 7550 HOMMELVIK (MALVIK)
- Municipality
- Malvik rank 13–22 of 38 in KOSTRA group 7
- Latest accounts filed
- 2025
- VAT registered
- Yes
- LEI
- 89450089XCNSGLHH1156 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 4 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
- 3 (one owner holds more than half)
- Largest owner
- 70.0%
- Split
- companies 100% · private persons 0% · foreign 0%
- Owned from the same municipality
- 100%
- Group chain
-
Owned by: Johan Dybvad AS (70%)
Ultimate owner: Johan Dybvad AS
- Johan Dybvad AS · 70.0%
- Masan Holding AS · 15.0%
- Eireca AS · 15.0%
The company is new in the shareholder register in 2025.
Holds shares in: Sveberg Næringspark Drift AS (50%)
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 9 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | – | 28 | 29 | |
| Rank | – | 25,355 | 26,766 | |
| Operating margin | – | 39.2% | 36.3% | |
| Return on assets | −0.5% | 3.9% | 3.8% | |
| Equity ratio | 7.1% | 4.1% | 4.0% | |
| Current ratio | 163.19 | 2.69 | 1.26 | |
| Revenue growth | – | – | 2.2% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | – | 4.4 MNOK | 4.5 MNOK |
| Operating profit | −0.1 MNOK | 1.7 MNOK | 1.6 MNOK |
| Profit before tax | −0.4 MNOK | −0.2 MNOK | −0.2 MNOK |
| Tax expense | 0.0 MNOK | −0.3 MNOK | 0.0 MNOK |
| Net profit | −0.4 MNOK | 0.1 MNOK | −0.1 MNOK |
| Financial expenses | 0.4 MNOK | 2.0 MNOK | 1.9 MNOK |
| Total assets | 12.7 MNOK | 46.2 MNOK | 44.0 MNOK |
| Current assets | 1.0 MNOK | 1.6 MNOK | 0.9 MNOK |
| Equity | 0.9 MNOK | 1.9 MNOK | 1.7 MNOK |
| Retained earnings | −1.1 MNOK | −0.1 MNOK | −0.3 MNOK |
| Total liabilities | 11.8 MNOK | 44.3 MNOK | 42.2 MNOK |
| Current liabilities | 0.0 MNOK | 0.6 MNOK | 0.7 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 6809728.
Further
Similar companies
- Lukra AS index 29, rank 26,762 · compare
- Iungo AS index 29, rank 26,763 · compare
- Balchensvei 5 Bolig AS index 29, rank 26,764 · compare
- Forus Atrium AS index 29, rank 26,767 · compare
- Postillon AS index 29, rank 26,768 · compare