Clockwork Ekspress 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
Key facts
Is the company run well?
Five key figures against companies in the Morning class Micro in the same sector. Green is better than most, amber about like the industry and red weaker than most.
- Profitability · operating margin 31.4% Better than the industry Industry: 5.1%
- Returns · return on assets 69.5% Better than the industry Industry: 8.0%
- Solidity · equity ratio 53.4% Better than the industry Industry: 33.2%
- Liquidity · current ratio 0.05 Weaker than the industry Industry: 1.54
The mark comes from the company's place among comparable companies (percentile): green from 60, amber from 40, red below 40. Negative equity, an operating loss and a current ratio under 1 pull it down regardless. Methodology
Score · fiscal year 2023
77of 100
How to read this: the company is ahead of 88 % of companies in the Morning class Micro in the same sector in 2023. What does this mean?
Rank in the Morning class Micro: 297 of 2,488 · What are Morning company classes?
Place in the whole sector: 511 of 4,436 · Transport og lagring
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2023, not a verdict on the company. Based on profitability 94 and resilience 58 out of 100 among companies in the Morning class Micro in the same sector in 2023. Methodology
Against the sector
Clockwork Ekspress AS is 27 points above the median for companies in the Morning class Micro in the same sector in 2023.
Median score 50 among 2,487 companies.
Against companies in the Morning class Micro in the same sector in 2023: operating margin 31.4% (median 5.1%) and equity ratio 53.4% (median 33.2%).
How it has gone · 2023–2025
Revenue fell by 23 % from 2023 to 2025, to 1.1 MNOK. The operating margin rose from 31.4% in 2023 to 48.1% in 2025. The equity ratio fell from 53.4% in 2023 to 46.0% in 2025.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Accounts in short
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 1.4 MNOK | 1.0 MNOK | 1.1 MNOK |
| Operating profit | 0.4 MNOK | 0.0 MNOK | 0.5 MNOK |
| Net profit | 0.3 MNOK | 0.0 MNOK | 0.4 MNOK |
| Total assets | 0.6 MNOK | 0.5 MNOK | 0.9 MNOK |
| Equity | 0.3 MNOK | 0.3 MNOK | 0.4 MNOK |
| Total liabilities | 0.3 MNOK | 0.2 MNOK | 0.5 MNOK |
From the Brønnøysund Register Centre, in the company's reporting currency (NOK). See every figure year by year
From the Central Coordinating Register
- Org. no.
- 931446789
- Legal form
- AS
- Sector
- Transport og lagring (49.410)
- Purpose
- Tjenester innen budtjenester, varetransport, flyttetjenester og andre transportoppdrag som naturlig faller sammen med dette, herunder å delta i andre selskaper med lignende virksomhet, kjøp og salg av aksjer, eller på annen måte gjøre seg interssert i andre foretagender.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 0.5 MNOK (2023).
- Founded
- 2 April 2023 3 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Storgata 168, 3262 LARVIK
- Municipality
- Larvik rank 4 of 10 in KOSTRA group 11
- Audit
- Audit opted out from 1 June 2023
- 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
Worth a closer look
- critical
Consider strengthening liquidity: current liabilities are 19.4 times current assets.
Based on: Current ratio 0.05 (median 1.54).
- 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 −16.3% (median −5.4%); Current ratio 0.05 (median 1.54).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 2.7% of the debt in 2023. The policy rate averaged 3.54 % 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 2.3%. 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 | 94 | weight 40% |
|---|---|---|
| Solidity | 65 | weight 20% |
| Liquidity | 1 | weight 5% |
| Growth | – | no data, left out |
| Consistency | 72 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Index version 3. Data completeness 75%: the share of the weights that had data.
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 1 MNOK | 3 MNOK |
| Operating margin | 31.4% | 5.1% |
| Profit margin | 30.8% | 3.9% |
| Return on assets | 69.5% | 8.0% |
| Equity ratio | 53.4% | 33.2% |
| Debt-to-equity | 0.87 | 1.36 |
| Current ratio | 0.05 | 1.54 |
| Revenue growth | – | 17.0% |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2023. The bar shows the share of companies the figure is ahead of.
With an index of 77, Clockwork Ekspress AS does better than 88% of companies in the Morning class Micro in the same sector (2,488 companies) in 2023.
Score 2023–2025
- Clockwork Ekspress 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. |
0 days | 45 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. |
−16.3% | −5.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
100.0% | 51.2% | |
| 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. |
56.0 | 3.3 | |
| 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. |
2.7% | 2.0% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
22.5% | 18.1% | |
Net working capital (current assets less bank deposits less current liabilities): −0.2 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 2023. 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.
Returns, debt against earnings and quality
| Measure | Company | Median | |
|---|---|---|---|
| Returns | |||
| Return on equity (ROE) Net result over the average of equity at the start and end of the year (the end alone when last year is missing). Not calculated with negative equity. |
91.0% | 15.5% | |
| Return on capital employed (ROCE) Operating result over capital employed, that is total assets less current liabilities. The return regardless of how the company is financed. |
108.8% | 12.1% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
21.9% | 3.2% | |
| Asset turnover (revenue over assets) Revenue over total assets: how many kroner of revenue each krone of assets gives. The second part of the DuPont split. |
2.21 | 1.67 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
1.87 | 2.36 | |
| Debt and financing | |||
| Net debt in times operating result Long-term liabilities less cash, over the operating result: roughly how many years the business must earn to repay the debt. A negative figure means more cash than long-term debt. Rough, because the accounts do not split out interest-bearing debt. Only calculated when the operating result is positive. |
0.1 | −0.7 | |
| Fixed-asset cover Equity plus long-term liabilities over fixed assets (total assets less current assets). Below 1: fixed assets are partly financed with short-term debt. |
0.65 | 1.34 | |
| Quick ratio (without inventory) Cash plus receivables over current liabilities. Like the current ratio but without inventory and short-term investments. |
0.05 | 1.52 | |
| Quality and resilience | |||
| Effective tax rate Tax expense over profit before tax, only when the profit is positive. Far from 22% points to one-off items, tax losses carried forward or group contributions. |
28.8% | 22.0% | |
| Operating leverage Percentage change in operating result over percentage change in revenue from last year. 3 means a 1% fall in revenue gives a 3% fall in operating result. Only calculated when revenue moved at least 2% and last year's operating result was positive. |
– | −0.8 | |
| Payroll costs over revenue Payroll costs (with employer's contribution and pension) over revenue. Shows how much of revenue is a fixed cost in a service business. |
32.9% | 35.0% | |
| Revenue safety margin How far revenue can fall before the operating result is zero, assuming payroll is fixed and all other costs follow revenue. A calculation, not a measurement: depreciation and rent are also fixed, so reality is lower. |
48.8% | 21.8% | |
| Cash runway (months) Cash over the operating loss per month, only for years with a loss. Assumes the loss continues unchanged and no new financing arrives. Capped at 120 months. |
– | 21 mo. | |
DuPont on the closing balance: net margin 21.9% × asset turnover 2.21 × multiplier 1.87 = 91.0% of equity at the end of the year. The return on equity above uses average equity and can differ slightly.
The median and the bar are for companies in the Morning class Micro in the same sector in 2023. The bar shows the share of the group with a lower figure: high is not always good. The figures are our own calculations from the annual accounts and do not count in the score. Open data has no depreciation, so no EBITDA, and the accounts do not split out interest-bearing debt. How we calculate
What the numbers say
Clockwork Ekspress AS had an operating margin of 31.4% and an equity ratio of 53.4% in 2023, and ranks 511 of 4,436 in Transport og lagring.
This text is generated automatically from the 2023 accounts.
Three simple methods
Suggested price: about 2 MNOK
The mean of the 3 methods below (P/E, EV/EBIT and P/B with listed multiples and a size adjustment), rounded to two significant figures. It is a calculation, not a bid or a valuation. The median of the methods is 3 MNOK. The mean is the suggested price, but the median is less sensitive to one method that deviates. The methods differ widely (the highest is 14.3 times the lowest), so the estimate is uncertain.
That is about 83,333 NOK per share, on 30 shares in the shareholder register.
The methods give between 0 MNOK and 4 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 15.1 | 3 MNOK |
| EV/EBIT | 16.7 | 4 MNOK |
| P/B | 1.5 | 0 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 7 MNOK |
| Enterprise value after the size adjustment | 4 MNOK |
| Less net debt (rough figure) | 0 MNOK |
| Equity value | 4 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 (49.4): Trucking.
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
Figures you will not find in any register
We calculated these figures ourselves from the accounts and registers we have read. The company has not reported them and the Brønnøysund Register Centre does not publish them. They are indications and are not part of the index. How we calculate
- Implied dividend (net payout)
- 0.3 MNOK left equity beyond the result in 2025.
That equals 71% of the year's result.
Over 2 years it equals 81% of the sum of the results.
Calculated as retained earnings at the start of the year + net result − retained earnings at the end of the year. What remains is dividends and group contributions, plus transfers to other items and corrections of earlier years. It is not a dividend figure. - Owners and leadership aged 60 or older
- No sign of a near generation change in the ages.
- The chair is under 60.
- The managing director is under 60.
- 0 of 1 on the board are 60 or older.
- What the largest owner can do alone
- The largest owner holds 100.0% of the shares, at least two thirds. The owner can alone secure decisions that need a two-thirds majority, such as changes to the articles (Companies Act § 5-18), and all decisions by ordinary majority (§ 5-17).
The owner is a private person.
Applies to the largest single owner in the shareholder register (2025). The articles can limit voting rights and owners can vote together, and we cannot see either. Ownership through other companies is not counted.
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
Questions and answers
How profitable is Clockwork Ekspress AS?
The operating margin was 31.4% in 2023, against a median of 5.1% among companies in the Morning class Micro in the same sector. Return on assets was 69.5%.
How solid is Clockwork Ekspress AS?
The equity ratio was 53.4% in 2023 (median 33.2%). Debt-to-equity was 0.87 (median 1.36).
What is the liquidity of Clockwork Ekspress AS like?
The current ratio was 0.05 in 2023 (median 1.54). Current assets did not cover current liabilities.
How does Clockwork Ekspress AS compare in Transport og lagring?
Clockwork Ekspress AS ranks 511 of 4,436 in Transport og lagring for 2023. Among companies in the Morning class Micro it is number 297 of 2,488.
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 5 November 2026. Only names are shown.
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.
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 | 77 | – | 74 | |
| Rank | 511 | – | 440 | |
| Operating margin | 31.4% | −3.6% | 48.1% | |
| Return on assets | 69.5% | −7.6% | 58.6% | |
| Equity ratio | 53.4% | 61.9% | 46.0% | |
| Current ratio | 0.05 | 0.29 | 0.71 | |
| Revenue growth | – | −30.2% | 10.6% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 1.4 MNOK | 1.0 MNOK | 1.1 MNOK |
| Operating profit | 0.4 MNOK | 0.0 MNOK | 0.5 MNOK |
| Profit before tax | 0.4 MNOK | 0.0 MNOK | 0.5 MNOK |
| Tax expense | 0.1 MNOK | 0.0 MNOK | 0.1 MNOK |
| Net profit | 0.3 MNOK | 0.0 MNOK | 0.4 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.6 MNOK | 0.5 MNOK | 0.9 MNOK |
| Current assets | 0.0 MNOK | 0.1 MNOK | 0.3 MNOK |
| Equity | 0.3 MNOK | 0.3 MNOK | 0.4 MNOK |
| Retained earnings | 0.3 MNOK | 0.3 MNOK | 0.4 MNOK |
| Total liabilities | 0.3 MNOK | 0.2 MNOK | 0.5 MNOK |
| Current liabilities | 0.2 MNOK | 0.2 MNOK | 0.5 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 5379451.
Further
Similar companies
- J & H Staum AS index 77, rank 507 · compare
- Abc Turbusser AS index 77, rank 508 · compare
- Sellstrøm Transport AS index 77, rank 509 · compare
- Gudbrand Bjone AS index 77, rank 512 · compare
- Ola B Transport AS index 77, rank 514 · compare