Worsøe AS

Org. no. 985290288 · Alstahaug · 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

Employees – Not registered in the Central Coordinating Register
Operating revenue · 2025 3.9 MNOK Micro
Net profit · 2025 0.7 MNOK
Equity · 2025 5.4 MNOK
Founded 2003 23 years in operation
Sector Eiendom 68.200
Quick check · fiscal year 2025

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 57.8% Better than the industry Industry: 47.7%
  • Returns · return on assets 8.1% About like the industry Industry: 7.8%
  • Solidity · equity ratio 18.4% Weaker than the industry Industry: 27.9%
  • Liquidity · current ratio 0.92 Weaker than the industry Industry: 1.40
  • Growth · revenue growth −2.4% Weaker than the industry Industry: 3.3%

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 2025

48of 100

How to read this: the company is ahead of 46 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?

Rank in the Morning class Micro: 12,949 of 23,899 · What are Morning company classes?
Place in the whole sector: 16,416 of 30,124 · Eiendom

Profile

Cheetah · Sprinter

High profitability, lower resilience

Position against comparable companies in 2025, not a verdict on the company. Based on profitability 57 and resilience 46 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology

Against the sector

Worsøe AS is 2 points below the median for companies in the Morning class Micro in the same sector in 2025.

Median score 50 among 23,893 companies.

Against companies in the Morning class Micro in the same sector in 2025: operating margin 57.8% (median 47.7%) and equity ratio 18.4% (median 27.9%).

Source: Register of Company Accounts and Central Coordinating RegisterFetched 9 November 2026Report an issue
Development

How it has gone · 2023–2025

Revenue rose by 5 % from 2023 to 2025, to 3.9 MNOK. The operating margin rose from 56.4% in 2023 to 57.8% in 2025. The equity ratio rose from 16.0% in 2023 to 18.4% in 2025.

Score · 2025 48 about the same since 2023
Operating revenue · 2025 3.9 MNOK +5% since 2023 (better)
Net profit · 2025 0.7 MNOK +38% since 2023 (better)
Operating margin · 2025 57.8% +1.4 pp since 2023 (better)
Equity ratio · 2025 18.4% +2.4 pp since 2023 (better)
Current ratio · 2025 0.92 +0.47 since 2023 (better)

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 figure202320242025
Operating revenue3.7 MNOK4.0 MNOK3.9 MNOK
Operating profit2.1 MNOK2.2 MNOK2.3 MNOK
Net profit0.5 MNOK0.6 MNOK0.7 MNOK
Total assets29.8 MNOK30.0 MNOK29.3 MNOK
Equity4.8 MNOK5.1 MNOK5.4 MNOK
Total liabilities25.0 MNOK24.9 MNOK23.9 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.
985290288
Legal form
AS
Sector
Eiendom (68.200)
Purpose
Eie og drive fast eiendom samt å investere og eie aksjer og andeler i andre selskap samt aktivitet i naturlig tilknytning til dette.
Morning company class
Micro
Employees
0–4 (not registered) Payroll costs in the accounts: 0.2 MNOK (2025).
Founded
10 January 2003 23 years in operation
Share capital
1.00 MNOK
Business address
Nessgata 17, 8800 SANDNESSJØEN (ALSTAHAUG)
Municipality
Alstahaug rank 4–9 of 18 in KOSTRA group 2
Latest accounts filed
2025
VAT registered
Yes
The company's business municipality, Alstahaug. The map shows the municipality, not the address. Map source: Kartverket (CC BY 4.0).

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

Summary analysis

Worsøe AS has a score of 48 for 2025, rank 16,416 of 30,124 in the sector.

Strongest: Consistency: percentile 71 against peers.

Weakest: Solidity: percentile 36 against peers, equity ratio 18.4% against a median of 27.9%. Liquidity: percentile 37 against peers, current ratio 0.92 against a median of 1.40.

Worth a closer look

Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made

Indications · 2025

Worth a closer look

  • watch

    Consider strengthening liquidity: current liabilities are 1.1 times current assets.

    Based on: Current ratio 0.92 (median 1.40).

  • 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 −21.6% (median −12.4%); Current ratio 0.92 (median 1.40).

Indications based on the latest annual accounts from open data. Not investment or financial advice.

Financial costs were 6.1% 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.

Stress test · 2022

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 15.0%. Based on the 10 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology

Components · 2025

What the score is made of

Profitability57 weight 40%
Solidity36 weight 20%
Liquidity37 weight 5%
Growth38 weight 25%
Consistency71 weight 10%

Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?

Durability: 49 (average over 3 years)

Index version 3. Data completeness 100%: the share of the weights that had data.

Key figures · 2025

The numbers behind the score

The numbers behind the score · 2025
MeasureCompanyMedianAhead of
Operating revenue4 MNOK2 MNOK
Operating margin 57.8% 47.7% 62 %
Profit margin 23.8% 24.4% shown, not part of the index
Return on assets 8.1% 7.8% 52 %
Equity ratio 18.4% 27.9% 39 %
Debt-to-equity 4.43 2.10 33 %
Current ratio 0.92 1.40 37 %
Revenue growth −2.4% 3.3% 22 %

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 48, Worsøe AS does better than 46% of companies in the Morning class Micro in the same sector (23,899 companies) in 2025.

Over time

Score 2023–2025

CompanyMedian0255075100202320242025
  • Worsøe AS
  • Median: companies in the Morning class Micro in the same sector
Working capital and debt · 2025

Working capital and debt

Working capital and debt · 2025
MeasureCompanyMedianHigher than
Working capital
Receivable days
All current receivables, including those on group companies, in days of revenue.
5 days 40 days 18 %
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 37 %
Net working capital to revenue
Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations.
−21.6% −12.4% 40 %
Cash share of current assets
How much of the short-term buffer is bank deposits and cash.
93.0% 54.9% 78 %
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.
1.6 1.8 46 %
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.
6.1% 5.0% 69 %
Long-term share of debt
Long-term debt as a share of all debt. A low share means more falls due within a year.
96.2% 87.8% 74 %

Net working capital (current assets less bank deposits less current liabilities): −0.8 MNOK.

Of the financial costs of 1.4 MNOK, 0.2 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.

Our calculations Returns and quality · 2025

Returns, debt against earnings and quality

Returns, debt against earnings and quality · 2025
MeasureCompanyMedianHigher than
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.
13.8% 12.0% 54 %
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.
7.9% 7.8% 51 %
Net margin
Net result over revenue. The first part of the DuPont split of return on equity.
18.5% 19.5% 49 %
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.
0.13 0.16 39 %
Equity multiplier
Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split.
5.43 3.09 68 %
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.
9.9 6.9 62 %
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.
1.00 1.01 41 %
Quick ratio (without inventory)
Cash plus receivables over current liabilities. Like the current ratio but without inventory and short-term investments.
0.92 1.24 40 %
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.
22.1% 22.0% 82 %
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.
−0.1 1.4 22 %
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.
4.9% 12.5% 36 %
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.
92.1% 81.7% 62 %
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.
– 10 mo. not compared

DuPont on the closing balance: net margin 18.5% × asset turnover 0.13 × multiplier 5.43 = 13.4% 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 2025. 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

The industry or the company: what drove the result?

In 2025 the operating margin of Worsøe AS rose by 1.6 percentage points. Comparable companies rose by a median 0.7 points. So the company did 0.8 points better than the industry, for reasons of its own.

Over 2 year-to-year changes Worsøe AS moved the same way as comparable companies 1 times. About 46% of the changes in operating margin were common to the industry; the rest was the company's own.

The operating margin of Worsøe AS against comparable companies, year by year
YearThe companyComparable (median) Change, companyChange, industryThe company's own
202456.2%46.9% −0.2 percentage points +0.9 percentage points −1.1 percentage points
202557.8%47.7% +1.6 percentage points +0.7 percentage points +0.8 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 Worsøe 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 Worsøe AS rose 1.6 percentage points.

House prices (existing homes) per year and the operating margin of Worsøe AS
Measure202120222023202420252026
House prices (existing homes), annual average134.5141.6140.8144.6152.5158.7 (so far)
Change from the year before+10.5%+5.2%−0.5%+2.7%+5.5%+4.1%
The company's operating margin––56.4%56.2%57.8%–

Source: SSB (07221, CC BY 4.0). Source

Policy rate (prosent)

Policy rate fell 0.20 percentage points in 2025; the operating margin of Worsøe AS rose 1.6 percentage points.

Policy rate per year and the operating margin of Worsøe AS
Measure202120222023202420252026
Policy rate, annual average0.081.323.544.504.304.17 (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––56.4%56.2%57.8%–

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 Worsøe AS rose 1.6 percentage points.

Construction cost index for dwellings per year and the operating margin of Worsøe AS
Measure202120222023202420252026
Construction cost index for dwellings, annual average124.2135.1141.1146.4152.7158.7 (so far)
Change from the year before+8.7%+8.8%+4.4%+3.7%+4.3%+3.9%
The company's operating margin––56.4%56.2%57.8%–

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 Worsøe AS rose 1.6 percentage points.

Consumer price index per year and the operating margin of Worsøe AS
Measure202120222023202420252026
Consumer price index, annual average84.389.294.197.0100.0103.0 (so far)
Change from the year before+3.5%+5.8%+5.5%+3.2%+3.0%+3.0%
The company's operating margin––56.4%56.2%57.8%–

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 Worsøe AS rose 1.6 percentage points.

Wage index: real estate per year and the operating margin of Worsøe AS
Measure202120222023202420252026
Wage index: real estate, annual average91.794.396.8103.2108.5111.3 (so far)
Change from the year before+5.2%+2.9%+2.6%+6.5%+5.2%+2.6%
The company's operating margin––56.4%56.2%57.8%–

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.

Analysis · 2025

What the numbers say

Worsøe AS had an operating margin of 57.8% and an equity ratio of 18.4% in 2025, and ranks 16,416 of 30,124 in Eiendom.

No large changes in the key figures from 2024 to 2025.

This text is generated automatically from the 2025 accounts.

Estimated value · 2025

Three simple methods

Our calculations

Suggested price: about 3 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 4 MNOK. The mean is the suggested price, but the median is less sensitive to one method that deviates.
That is about 3,300 NOK per share, on 1,000 shares in the shareholder register.

The methods give between 2 MNOK and 4 MNOK.

MethodInputMultipleListed basisEstimate
P/E Net profit (mean 2023–2025): 0.6 MNOK 10.5 6 MNOK 4 MNOK
EV/EBIT Operating profit (mean 2023–2025): 2.2 MNOK
less net debt 22.2 MNOK (rough figure)
19.2 20 MNOK 4 MNOK
P/B Equity: 5.4 MNOK 0.7 4 MNOK 2 MNOK
EV/EBIT: from enterprise value to equityNOK
Enterprise value (EV) at the listed multiple42 MNOK
Enterprise value after the size adjustment26 MNOK
Less net debt (rough figure)22 MNOK
Equity value4 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 86% 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

Our calculations

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)
0.4 MNOK left equity beyond the result in 2025.
That equals 55% of the year's result.
Over 2 years it equals 53% 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
One sign that a generation change may be coming.
  • The chair is 60 or older.
  • The managing director is under 60.
  • 1 of 2 on the board are 60 or older.
Age is this year minus the birth year in the registers and can be a year off. It says something about age, not about anyone planning to step down.
What the largest owner can do alone
The largest owner holds 60.0% of the shares, more than half. The owner can alone secure decisions by ordinary majority (Companies Act § 5-17) and alone stop decisions that need two thirds (§ 5-18), but cannot alone secure them. 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.
Board and managing director as owners
1 of the 2 who sit on the board or are managing director hold shares directly, together at least 60.0% of the shares.
A combined figure with no names. The people are found by the same birth year and the same words in the name in the company's owner list (2025). Someone who owns through a holding company, or is entered under another name, is not found, so the figure is a lower bound and does not say the others own nothing.

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

2025

Questions and answers

How profitable is Worsøe AS?

The operating margin was 57.8% in 2025, against a median of 47.7% among companies in the Morning class Micro in the same sector. Return on assets was 8.1%.

How solid is Worsøe AS?

The equity ratio was 18.4% in 2025 (median 27.9%). Debt-to-equity was 4.43 (median 2.10).

What is the liquidity of Worsøe AS like?

The current ratio was 0.92 in 2025 (median 1.40). Current assets did not cover current liabilities.

How does Worsøe AS compare in Eiendom?

Worsøe AS ranks 16,416 of 30,124 in Eiendom for 2025. Among companies in the Morning class Micro it is number 12,949 of 23,899. Revenue changed by −2.4% from the year before.

2025

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.

Mjåtveitflaten Eiendom AS: 66 / 30Leangenv 10 AS: 85 / 83TT Eiendom Raufoss AS: 81 / 82Utsikten Hotell Eiendom AS: 25 / 48Geilo Næringspark AS: 28 / 29Rigedalen AS: 45 / 32Worsøe AS: 57 / 46Ferm AS: 1 / 13Promenaden AS: 77 / 8400252550507575100100Resilience, percentile against peers →↑ Profitability, percentile against peers

CompanyProfileOperating revenueOperating marginScore
Mjåtveitflaten Eiendom AS Cheetah 4 MNOK 65.6% 51
Leangenv 10 AS Lion 4 MNOK 71.3% 73
TT Eiendom Raufoss AS Lion 4 MNOK 79.1% 70
Utsikten Hotell Eiendom AS Beaver 4 MNOK 23.5% 36
Geilo Næringspark AS Beaver 4 MNOK 43.2% 30
Rigedalen AS Beaver 4 MNOK 55.6% 44
Worsøe AS (this company) Cheetah 4 MNOK 57.8% 48
Ferm AS Beaver 4 MNOK −378.4% 20
Promenaden AS Lion 4 MNOK 60.8% 72

The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis

Ownership and roles

Loading roles …

Source: Central Coordinating Register, fetched 7 November 2026. Only names are shown.

Shareholders (2025)

Number of shareholders
2 (one owner holds more than half)
Largest owner
60.0%
Split
companies 40% · private persons 60% · foreign 0%
Owned from the same municipality
100%
Group chain
Ultimate owner: private person

Change 2007–2025: 40% of the shares changed owner (1 new and 0 departed owners).
New owners (companies): Alstahaug Arabians AS

Holds shares in: AS LANDMASKIN (36%), Hansens Bilverksted AS (20%)

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.

Report an issue

Is this your company? Suggest changes or add information

Figures last fetched 9 November 2026.

Details

Year by year · 2023–2025

Key figure202320242025Trend
Index485048
Rank14,53014,42716,416
Operating margin56.4%56.2%57.8%
Return on assets7.4%7.9%8.1%
Equity ratio16.0%16.9%18.4%
Current ratio0.450.800.92
Revenue growth–8.0%−2.4%

Accounts

From the Brønnøysund Register Centre, in the company's reporting currency (NOK).

Key figure202320242025
Operating revenue3.7 MNOK4.0 MNOK3.9 MNOK
Operating profit2.1 MNOK2.2 MNOK2.3 MNOK
Profit before tax0.7 MNOK0.8 MNOK0.9 MNOK
Tax expense0.2 MNOK0.2 MNOK0.2 MNOK
Net profit0.5 MNOK0.6 MNOK0.7 MNOK
Financial expenses1.5 MNOK1.6 MNOK1.4 MNOK
Total assets29.8 MNOK30.0 MNOK29.3 MNOK
Current assets0.4 MNOK0.7 MNOK0.8 MNOK
Equity4.8 MNOK5.1 MNOK5.4 MNOK
Retained earnings3.8 MNOK4.1 MNOK4.4 MNOK
Total liabilities25.0 MNOK24.9 MNOK23.9 MNOK
Current liabilities1.0 MNOK0.9 MNOK0.9 MNOK

Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 6577649.

News and announcements

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