Samsec 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
63of 100
How to read this: the company is ahead of 73 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 2,009 of 7,471 · What are Morning company classes?
Place in the whole sector: 2,631 of 10,057 · Teknisk tjenesteyting og forskning
Profile
Cheetah · Sprinter
High profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 90 and resilience 21 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Samsec AS is 12 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 7,467 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 34.7% (median 7.8%) and equity ratio 10.9% (median 43.1%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 7 MNOK | 2 MNOK |
| Operating margin | 34.7% | 7.8% |
| Profit margin | 34.9% | 7.8% |
| Return on assets | 80.5% | 14.1% |
| Equity ratio | 10.9% | 43.1% |
| Debt-to-equity | 8.22 | 1.04 |
| Current ratio | 1.08 | 1.71 |
| Revenue growth | 99.4% | 6.9% |
| Revenue per employee | 1.15 MNOK | 0.85 MNOK |
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 63, Samsec AS does better than 73% of companies in the Morning class Micro in the same sector (7,471 companies) in 2025.
Score 2023–2025
- Samsec 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. |
31 days | 44 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. |
6 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. |
−28.4% | −7.1% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
75.5% | 57.8% | |
| 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. |
492.9 | 14.9 | |
| 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. |
0.2% | 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. |
– | 2.3% | |
Net working capital (current assets less bank deposits less current liabilities): −2.0 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.
Samsec AS has a score of 63 for 2025, rank 2,631 of 10,057 in the sector.
Strongest: Profitability: percentile 90 against peers, operating margin 34.7% against a median of 7.8%. Growth: percentile 76 against peers, revenue growth 99.4% against a median of 6.9%.
Weakest: Solidity: percentile 16 against peers, equity ratio 10.9% against a median of 43.1%. Liquidity: percentile 24 against peers, current ratio 1.08 against a median of 1.71.
Worth a closer look
- Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have? Based on: revenue growth 99.4% (median 6.9%); current ratio 1.08 (median 1.71).
- 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 −28.4% (median −7.1%); current ratio 1.08 (median 1.71).
- What lies behind weak solidity, and will it last?
- The change in operating margin in 2025 was 3.7 percentage points better than for comparable companies: the company +3.5, the industry −0.2 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 Samsec AS rose by 3.5 percentage points. Comparable companies fell by a median 0.2 points. So the company did 3.7 points better than the industry, for reasons of its own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2025 | 34.7% | 7.8% | +3.5 percentage points | −0.2 percentage points | +3.7 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 Samsec 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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
Source: SSB (08799, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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 Samsec AS rose 3.5 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 | – | – | – | 31.2% | 34.7% | – |
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
Samsec AS had an operating margin of 34.7% and an equity ratio of 10.9% in 2025, and ranks 2,631 of 10,057 in Teknisk tjenesteyting og forskning.
From 2024 to 2025: revenue grew by 99% and the equity ratio fell from 21.0% to 10.9%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 0 MNOK and 12 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 14.9 | 8 MNOK |
| EV/EBIT | 14.3 | 12 MNOK |
| P/B | 2.3 | 0 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 17 MNOK |
| Enterprise value after the size adjustment | 10 MNOK |
| Less net debt (rough figure) | −2 MNOK |
| Equity value | 12 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
- watch
Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have?
Based on: Revenue growth 99.4% (median 6.9%); Current ratio 1.08 (median 1.71).
- 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 −28.4% (median −7.1%); Current ratio 1.08 (median 1.71).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.2% 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 | 90 | weight 40% |
|---|---|---|
| Solidity | 16 | weight 20% |
| Liquidity | 24 | weight 5% |
| Growth | 76 | weight 25% |
| Consistency | 31 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 61 (average over 2 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Samsec AS?
The operating margin was 34.7% in 2025, against a median of 7.8% among companies in the Morning class Micro in the same sector. Return on assets was 80.5%.
How solid is Samsec AS?
The equity ratio was 10.9% in 2025 (median 43.1%). Debt-to-equity was 8.22 (median 1.04).
What is the liquidity of Samsec AS like?
The current ratio was 1.08 in 2025 (median 1.71).
How does Samsec AS compare in Teknisk tjenesteyting og forskning?
Samsec AS ranks 2,631 of 10,057 in Teknisk tjenesteyting og forskning for 2025. Among companies in the Morning class Micro it is number 2,009 of 7,471. Revenue changed by 99.4% 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 |
|---|---|---|---|---|
| Mads Helle Eiendom AS |  Beaver |
7 MNOK | −3.5% | 34 |
| Tindx AS |  Cheetah |
7 MNOK | 23.0% | 59 |
| Tredje AS | Beaver |
7 MNOK | 0.3% | 33 |
| Lindhjem AS | Cheetah |
7 MNOK | 4.4% | 40 |
| Agderplan AS | Cheetah |
7 MNOK | 19.2% | 61 |
| Kencha Utvikling AS | Beaver |
7 MNOK | −2.1% | 24 |
| Samsec AS (this company) | Cheetah |
7 MNOK | 34.7% | 63 |
| Iverk Byggeteknikk AS | Cheetah |
7 MNOK | 20.2% | 64 |
| Helhetskontroll AS |  Elephant |
7 MNOK | −3.4% | 41 |
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.
Private persons own 100% of the shares in Tjuvredd Holding AS. Persons are not shown by name.
Tjuvredd 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
- Teknisk tjenesteyting og forskning (2 companies) 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.
- Employees in Norway
- 6 in all. Indre Østfold 6 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
-
Tjuvredd Holding AS
- Samsec 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.
- 932711028
- Legal form
- AS
- Sector
- Teknisk tjenesteyting og forskning (71.121)
- Morning company class
- Micro
- Employees
- 6 registered 10 September 2025
- Founded
- 11 December 2023 2 years in operation
- Share capital
- 0.03 MNOK
- Business address
- c/o Stein Arne Meier, Gaupefaret 30, 1823 KNAPSTAD (INDRE ØSTFOLD)
- Municipality
- Indre Østfold rank 8 of 13 in KOSTRA group 10
- Audit
- Audit opted out from 20 December 2023
- 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 1 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: Tjuvredd Holding AS (100%)
Ultimate owner: private person
- Tjuvredd 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 | – | 59 | 63 | |
| Rank | – | 3,201 | 2,631 | |
| Operating margin | – | 31.2% | 34.7% | |
| Return on assets | −47.0% | 66.2% | 80.5% | |
| Equity ratio | 30.9% | 21.0% | 10.9% | |
| Current ratio | 1.25 | 1.21 | 1.08 | |
| Revenue growth | – | – | 99.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | – | 3.5 MNOK | 6.9 MNOK |
| Operating profit | 0.0 MNOK | 1.1 MNOK | 2.4 MNOK |
| Profit before tax | 0.0 MNOK | 1.1 MNOK | 2.4 MNOK |
| Tax expense | 0.0 MNOK | 0.2 MNOK | 0.5 MNOK |
| Net profit | 0.0 MNOK | 0.8 MNOK | 1.9 MNOK |
| Financial expenses | – | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.0 MNOK | 1.6 MNOK | 3.0 MNOK |
| Current assets | 0.0 MNOK | 1.6 MNOK | 2.9 MNOK |
| Equity | 0.0 MNOK | 0.3 MNOK | 0.3 MNOK |
| Retained earnings | 0.0 MNOK | 0.3 MNOK | 0.3 MNOK |
| Total liabilities | 0.0 MNOK | 1.3 MNOK | 2.7 MNOK |
| Current liabilities | 0.0 MNOK | 1.3 MNOK | 2.7 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 6494079.
Further
Similar companies
- L J B AS index 63, rank 2,628 · compare
- Skotnes Prosjekter AS index 63, rank 2,630 · compare
- REKLAME & Ide AS index 63, rank 2,632 · compare
- Energycode AS index 63, rank 2,633 · compare
- Anvat Norge AS index 63, rank 2,634 · compare