Sourcemagnet 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
16of 100
How to read this: the company is ahead of 5 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 4,580 of 4,818 · What are Morning company classes?
Place in the whole sector: 7,012 of 7,317 · Informasjon og kommunikasjon
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 10 and resilience 4 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Sourcemagnet AS is 35 points below the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 4,812 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin −17.7% (median 6.6%) and equity ratio −133.2% (median 39.5%).
How it has gone · 2023–2025
Revenue rose by 609 % from 2023 to 2025, to 2.5 MNOK. The operating margin rose from −80.6% in 2023 to −17.7% in 2025. The equity ratio fell from −43.8% in 2023 to −133.2% in 2025.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Sourcemagnet AS has a score of 16 for 2025, rank 7,012 of 7,317 in the sector.
Strongest: Growth: percentile 43 against peers, revenue growth 18.8% against a median of 6.5%.
Weakest: Solidity: percentile 0 against peers, equity ratio −133.2% against a median of 39.5%. Consistency: percentile 8 against peers.
Worth a closer look
- Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern? Based on: equity ratio −133.2% (median 39.5%).
- 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) −15.4 (median 9.1); financial costs as a share of debt 1.5% (median 0.8%).
- Consider strengthening liquidity: current liabilities are 1.4 times current assets. Based on: current ratio 0.73 (median 1.54).
- 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
Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern?
Based on: Equity ratio −133.2% (median 39.5%).
- 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) −15.4 (median 9.1); Financial costs as a share of debt 1.5% (median 0.8%).
- watch
Consider strengthening liquidity: current liabilities are 1.4 times current assets.
Based on: Current ratio 0.73 (median 1.54).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −18.9% (median 6.8%).
- watch
The operating margin is lower than at three in four companies in the sector. Where do costs differ from competitors?
Based on: Operating margin −17.7% (median 6.6%).
- watch
Current liabilities exceed current assets other than bank deposits, and the current ratio is weak. Is it customer prepayments and supplier credit that fund the operations, or short-term loans that must be renewed?
Based on: Net working capital to revenue −25.6% (median −9.3%); Current ratio 0.73 (median 1.54).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 1.5% 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
- critical Negative equity
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 4.1%. 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 | 10 | weight 40% |
|---|---|---|
| Solidity | 0 | weight 20% |
| Liquidity | 14 | weight 5% |
| Growth | 43 | weight 25% |
| Consistency | 8 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 26 (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 | 2 MNOK | 3 MNOK |
| Operating margin | −17.7% | 6.6% |
| Profit margin | −18.9% | 6.8% |
| Return on assets | −54.5% | 13.1% |
| Equity ratio | −133.2% | 39.5% |
| Debt-to-equity | – | 1.07 |
| Current ratio | 0.73 | 1.54 |
| Revenue growth | 18.8% | 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 16, Sourcemagnet AS does better than 5% of companies in the Morning class Micro in the same sector (4,818 companies) in 2025.
Score 2023–2025
- Sourcemagnet 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. |
69 days | 46 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. |
−25.6% | −9.3% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
42.0% | 56.5% | |
| 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. |
−15.4 | 9.1 | |
| 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. |
1.5% | 0.8% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
41.5% | 0.3% | |
The operating result is negative, so the interest coverage is negative: operations cover none of the financial costs.
Net working capital (current assets less bank deposits less current liabilities): −0.6 MNOK.
Of the financial costs of 0.0 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 Sourcemagnet AS fell by 11.5 percentage points. Comparable companies rose by a median 0.1 points. So the company did 11.6 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Sourcemagnet 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 | −6.2% | 6.5% | +74.4 percentage points | +0.4 percentage points | +74.0 percentage points |
| 2025 | −17.7% | 6.6% | −11.5 percentage points | +0.1 percentage points | −11.6 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 Sourcemagnet AS. The figures stand side by side; we claim no cause.
Service prices: information and communication (indeks (2021 = 100))
Service prices: information and communication rose 4.0% in 2025; the operating margin of Sourcemagnet AS fell 11.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: information and communication, annual average | 100.0 | 103.3 | 108.7 | 112.2 | 116.7 | 120.0 (so far) |
| Change from the year before | – | +3.2% | +5.3% | +3.2% | +4.0% | +2.8% |
| The company's operating margin | – | – | −80.6% | −6.2% | −17.7% | – |
Source: SSB (14335, CC BY 4.0). Source
Turnover index: information and communication (indeks (2021 = 100))
Turnover index: information and communication rose 4.6% in 2025; the operating margin of Sourcemagnet AS fell 11.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: information and communication, annual average | 99.6 | 111.4 | 126.4 | 128.3 | 134.2 | 141.3 (so far) |
| Change from the year before | +14.7% | +11.8% | +13.5% | +1.5% | +4.6% | +5.3% |
| The company's operating margin | – | – | −80.6% | −6.2% | −17.7% | – |
Source: SSB (13863, CC BY 4.0). Source
USD/NOK (kr)
USD/NOK fell 3.3% in 2025; the operating margin of Sourcemagnet AS fell 11.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| USD/NOK, annual average | 8.59 | 9.61 | 10.56 | 10.75 | 10.39 | 9.54 (so far) |
| Change from the year before | −8.8% | +11.9% | +9.9% | +1.7% | −3.3% | −8.2% |
| The company's operating margin | – | – | −80.6% | −6.2% | −17.7% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Sourcemagnet AS fell 11.5 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 | – | – | −80.6% | −6.2% | −17.7% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Sourcemagnet AS fell 11.5 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 | – | – | −80.6% | −6.2% | −17.7% | – |
Source: SSB (14710, CC BY 4.0). Source
Wage index: IT services (indeks)
Wage index: IT services rose 4.4% in 2025; the operating margin of Sourcemagnet AS fell 11.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: IT services, annual average | 84.9 | 87.8 | 92.3 | 97.3 | 101.5 | 105.4 (so far) |
| Change from the year before | +4.9% | +3.5% | +5.1% | +5.4% | +4.4% | +3.8% |
| The company's operating margin | – | – | −80.6% | −6.2% | −17.7% | – |
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
Sourcemagnet AS had an operating margin of −17.7% and an equity ratio of −133.2% in 2025, and ranks 7,012 of 7,317 in Informasjon og kommunikasjon.
From 2024 to 2025: the equity ratio fell from −51.9% to −133.2% and the operating margin fell from −6.2% to −17.7%.
This text is generated automatically from the 2025 accounts.
Three simple methods
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 18.0 | not meaningful |
| EV/EBIT | 14.9 | not meaningful |
| P/B | 3.6 | not meaningful |
The multiples are from the listed industry that matches the NACE code (62): Computer 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 Sourcemagnet AS?
The operating margin was −17.7% in 2025, against a median of 6.6% among companies in the Morning class Micro in the same sector. Return on assets was −54.5%. The company made a loss before tax.
How solid is Sourcemagnet AS?
The equity ratio was −133.2% in 2025 (median 39.5%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Sourcemagnet AS like?
The current ratio was 0.73 in 2025 (median 1.54). Current assets did not cover current liabilities.
How does Sourcemagnet AS compare in Informasjon og kommunikasjon?
Sourcemagnet AS ranks 7,012 of 7,317 in Informasjon og kommunikasjon for 2025. Among companies in the Morning class Micro it is number 4,580 of 4,818. Revenue changed by 18.8% 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 |
|---|---|---|---|---|
| Web Solutions BY Skai AS · same municipality |  Cheetah |
3 MNOK | 10.6% | 59 |
| Kalibera AS · same municipality |  Lion |
3 MNOK | 57.2% | 80 |
| Eredaktør AS | Lion |
2 MNOK | 54.5% | 81 |
| Luxsave AS |  Beaver |
2 MNOK | −169.2% | 15 |
| Fairown Norway AS · same municipality | Beaver |
2 MNOK | −8.0% | 34 |
| Sourcemagnet AS (this company) | Beaver |
2 MNOK | −17.7% | 16 |
| Stensrud Xyz AS | Lion |
2 MNOK | 31.2% | 75 |
| Autility AS | Beaver |
2 MNOK | −581.1% | 39 |
| Ectech AS | Lion |
2 MNOK | 18.3% | 64 |
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.
- 929821092
- Legal form
- AS
- Sector
- Informasjon og kommunikasjon (62.100)
- Purpose
- Utvikle og selge programvare.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 1.9 MNOK (2025).
- Founded
- 12 August 2022 4 years in operation
- Share capital
- 0.05 MNOK
- Business address
- Fridtjof Nansens plass 4, 0160 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 12 September 2022
- Latest accounts filed
- 2025
- VAT registered
- Yes
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 5 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 3
- Largest owner
- 40.0%
- Split
- companies 100% · private persons 0% · foreign 0%
- Disruptive Capital AS · 40.0%
- Kmi Holding AS · 40.0%
- Pureokrs AS · 20.0%
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 9 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | – | 35 | 16 | |
| Rank | – | 5,411 | 7,012 | |
| Operating margin | −80.6% | −6.2% | −17.7% | |
| Return on assets | −29.3% | −11.1% | −54.5% | |
| Equity ratio | −43.8% | −51.9% | −133.2% | |
| Current ratio | 1.36 | 1.12 | 0.73 | |
| Revenue growth | – | 496.9% | 18.8% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 0.4 MNOK | 2.1 MNOK | 2.5 MNOK |
| Operating profit | −0.3 MNOK | −0.1 MNOK | −0.4 MNOK |
| Profit before tax | −0.3 MNOK | −0.2 MNOK | −0.5 MNOK |
| Tax expense | – | 0.0 MNOK | 0.0 MNOK |
| Net profit | −0.3 MNOK | −0.2 MNOK | −0.5 MNOK |
| Financial expenses | 0.0 MNOK | 0.1 MNOK | 0.0 MNOK |
| Total assets | 1.0 MNOK | 1.2 MNOK | 0.8 MNOK |
| Current assets | 0.9 MNOK | 1.1 MNOK | 0.8 MNOK |
| Equity | −0.4 MNOK | −0.6 MNOK | −1.1 MNOK |
| Retained earnings | −0.5 MNOK | −0.6 MNOK | −1.1 MNOK |
| Total liabilities | 1.4 MNOK | 1.8 MNOK | 1.9 MNOK |
| Current liabilities | 0.7 MNOK | 1.0 MNOK | 1.1 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 6552285.
Further
Similar companies
- Indyriot AS index 17, rank 7,008 · compare
- Scandic Fusion Analytics AS index 16, rank 7,009 · compare
- ME, MYSELF & I AS index 16, rank 7,010 · compare
- Hytteforlaget AS index 16, rank 7,011 · compare
- Independent Consultants AS index 16, rank 7,014 · compare
News and announcements
- 17 September 2026 Kapital (opens in a new tab) Source: Brønnøysundregistrene
From official sources: the Brønnøysund Register Centre, Oslo Børs NewsWeb and public agencies. We show the title, date and a link to the source. The link to a company, sector or municipality is automatic and may be wrong. Report a wrong link