Augmentum 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 Small in the same sector. Green is better than most, amber about like the industry and red weaker than most.
- Profitability · operating margin 99.4% Better than the industry Industry: 48.6%
- Returns · return on assets 21.4% About like the industry Industry: 17.2%
- Solidity · equity ratio 100.0% Better than the industry Industry: 69.6%
- Growth · revenue growth 923.9% Better than the industry Industry: 13.7%
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
79of 100
How to read this: the company is ahead of 96 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 14 of 320 · What are Morning company classes?
Place in the whole sector: 42 of 1,323 · Finans og forsikring
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 75 and resilience 82 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Augmentum AS is 29 points above the median for companies in the Morning class Small in the same sector in 2025.
Median score 50 among 320 companies.
Against companies in the Morning class Small in the same sector in 2025: operating margin 99.4% (median 48.6%) and equity ratio 100.0% (median 69.6%).
How it has gone · 2023–2025
Revenue rose by 126 % from 2023 to 2025, to 11.7 MNOK. The operating margin rose from 98.2% in 2023 to 99.4% in 2025. The equity ratio fell from 103.9% in 2023 to 100.0% 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 | 5.2 MNOK | 1.1 MNOK | 11.7 MNOK |
| Operating profit | 5.1 MNOK | 1.1 MNOK | 11.7 MNOK |
| Net profit | 21.8 MNOK | −5.8 MNOK | 11.6 MNOK |
| Total assets | 54.5 MNOK | 45.7 MNOK | 54.5 MNOK |
| Equity | 56.7 MNOK | 45.7 MNOK | 54.5 MNOK |
| Total liabilities | −2.1 MNOK | 0.0 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.
- 986045260
- Legal form
- AS
- Sector
- Finans og forsikring (64.323)
- Purpose
- Investeringsvirksomhet og annen hertil knyttet virksomhet.
- Morning company class
- Small
- Employees
- 0–4 (not registered)
- Founded
- 10 September 2003 23 years in operation
- Share capital
- 15.00 MNOK
- Business address
- Jarlsborgveien 11F, 0377 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Latest accounts filed
- 2025
- VAT registered
- No
- LEI
- 549300SILOLLY6PXW433 renews 29 April 2027
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
Augmentum AS has a score of 79 for 2025, rank 42 of 1,323 in the sector.
Strongest: Solidity: percentile 99 against peers, equity ratio 100.0% against a median of 69.6%. Growth: percentile 81 against peers, revenue growth 923.9% against a median of 13.7%.
No area is clearly below its peers.
Worth a closer look
- The change in operating margin in 2025 was 36.9 percentage points better than for comparable companies: the company +5.7, the industry −31.2 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
Worth a closer look
No rules were triggered for this year.
Indications based on the latest annual accounts from open data. Not investment or financial advice.
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 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of −13.5%. Based on the 7 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 75 | weight 40% |
|---|---|---|
| Solidity | 99 | weight 20% |
| Liquidity | – | no data, left out |
| Growth | 81 | weight 25% |
| Consistency | 48 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 70 (average over 3 years)
Index version 3. Data completeness 95%: the share of the weights that had data.
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 12 MNOK | 20 MNOK |
| Operating margin | 99.4% | 48.6% |
| Profit margin | 98.9% | 39.6% |
| Return on assets | 21.4% | 17.2% |
| Equity ratio | 100.0% | 69.6% |
| Debt-to-equity | – | 0.44 |
| Current ratio | – | 2.57 |
| Revenue growth | 923.9% | 13.7% |
The median and “ahead of” refer to companies in the Morning class Small in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 79, Augmentum AS does better than 96% of companies in the Morning class Small in the same sector (320 companies) in 2025.
Score 2023–2025
- Augmentum AS
- Median: companies in the Morning class Small 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. |
– | 50 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 | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
– | 7.9% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
0.4% | 29.6% | |
| 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. |
158.6 | 45.7 | |
| 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. |
– | 1.9% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
– | 7.9% | |
The median and the bar refer to companies in the Morning class Small 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.
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. |
23.2% | 23.4% | |
| 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. |
– | 21.2% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
98.9% | 34.1% | |
| 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. |
0.22 | 0.66 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
1.00 | 1.42 | |
| 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. |
– | −0.5 | |
| 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. |
– | 2.84 | |
| Quick ratio (without inventory) Cash plus receivables over current liabilities. Like the current ratio but without inventory and short-term investments. |
– | 1.35 | |
| 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. |
0.0% | 18.2% | |
| 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. |
1.1 | 1.1 | |
| 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. |
– | 51.3% | |
| 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. |
– | 33.8% | |
| 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. |
– | 11 mo. | |
DuPont on the closing balance: net margin 98.9% × asset turnover 0.22 × multiplier 1.00 = 21.3% 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 Small 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 Augmentum AS rose by 5.7 percentage points. Comparable companies fell by a median 31.2 points. So the company did 36.9 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Augmentum AS moved the same way as comparable companies 0 times. About 44% 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 | 93.7% | 79.8% | −4.5 percentage points | +7.4 percentage points | −11.9 percentage points |
| 2025 | 99.4% | 48.6% | +5.7 percentage points | −31.2 percentage points | +36.9 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 Augmentum AS. The figures stand side by side; we claim no cause.
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Augmentum AS rose 5.7 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 | – | – | 98.2% | 93.7% | 99.4% | – |
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 Augmentum AS rose 5.7 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 | – | – | 98.2% | 93.7% | 99.4% | – |
Source: SSB (14710, CC BY 4.0). Source
Wage index: financial services (indeks)
Wage index: financial services rose 4.6% in 2025; the operating margin of Augmentum AS rose 5.7 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: financial services, annual average | 87.1 | 90.4 | 94.2 | 98.9 | 103.5 | 107.3 (so far) |
| Change from the year before | +2.9% | +3.8% | +4.1% | +5.0% | +4.6% | +3.7% |
| The company's operating margin | – | – | 98.2% | 93.7% | 99.4% | – |
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
Augmentum AS had an operating margin of 99.4% and an equity ratio of 100.0% in 2025, and ranks 42 of 1,323 in Finans og forsikring.
From 2024 to 2025: revenue grew by 924% and went from a loss to a profit before tax.
This text is generated automatically from the 2025 accounts.
Three simple methods
Suggested price: about 55 MNOK
The mean of the 2 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. Fewer than three methods gave a figure, so the mean is weaker than it looks.
That is about 367 NOK per share, on 150,000 shares in the shareholder register.
The methods give between 40 MNOK and 70 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 12.3 | 70 MNOK |
| EV/EBIT | – | not used in the sector |
| P/B | 1.2 | 40 MNOK |
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 NACE code has no listed industry of its own in the table, so the multiples are the sector median: Bank (Money Center), Banks (Regional), Insurance (General), Investments & Asset Management, Financial Svcs. (Non-bank & Insurance).
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
- Equity paid out or paid in
- 2.8 MNOK left equity beyond the result in 2025.
That equals 24% of the year's result.
Over 2 years it equals 137% 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.
- 0 of 1 on the board are 60 or older.
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 Augmentum AS?
The operating margin was 99.4% in 2025, against a median of 48.6% among companies in the Morning class Small in the same sector. Return on assets was 21.4%.
How solid is Augmentum AS?
The equity ratio was 100.0% in 2025 (median 69.6%).
How does Augmentum AS compare in Finans og forsikring?
Augmentum AS ranks 42 of 1,323 in Finans og forsikring for 2025. Among companies in the Morning class Small it is number 14 of 320. Revenue changed by 923.9% 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 |
|---|---|---|---|---|
| Arbiensgt 8 AS · same municipality |  Elephant |
14 MNOK | 9.5% | 50 |
| Startuplab Founders Fund i AS · same municipality |  Lion |
14 MNOK | 82.3% | 81 |
| Giotto AS · same municipality |  Cheetah |
13 MNOK | 80.4% | 55 |
| Skipsaksjeselskapet Kollen AS | Elephant |
12 MNOK | 97.5% | 63 |
| Augmentum AS (this company) | Lion |
12 MNOK | 99.4% | 79 |
| Frec Invest AS · same municipality | Lion |
11 MNOK | 94.9% | 46 |
| Røgjin AS · same municipality | Lion |
11 MNOK | 96.9% | 70 |
| Oceana AS | Lion |
11 MNOK | 98.3% | 59 |
| Green Harvest Invest AS | Elephant |
10 MNOK | 86.2% | 52 |
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 Augmentum AS. Persons are not shown by name.
Augmentum 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
- Finans og forsikring (1 company) 1 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.
-
Augmentum AS you are here
- Org. no. 995210533
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.
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 7 November 2026. Only names are shown.
- Parent company
- Parent does not consolidate the company
Source: GLEIF (Global Legal Entity Identifier Foundation), fetched 30 October 2026. The parent is the one the company itself reported to GLEIF.
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
Change 2007–2025: no material change in the owners.
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 | 85 | 46 | 79 | |
| Rank | 39 | 720 | 42 | |
| Operating margin | 98.2% | 93.7% | 99.4% | |
| Return on assets | 40.0% | 2.5% | 21.4% | |
| Equity ratio | 103.9% | 100.0% | 100.0% | |
| Current ratio | – | – | – | |
| Revenue growth | – | −77.9% | 923.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 5.2 MNOK | 1.1 MNOK | 11.7 MNOK |
| Operating profit | 5.1 MNOK | 1.1 MNOK | 11.7 MNOK |
| Profit before tax | 21.8 MNOK | −5.8 MNOK | 11.6 MNOK |
| Tax expense | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Net profit | 21.8 MNOK | −5.8 MNOK | 11.6 MNOK |
| Financial expenses | – | 7.0 MNOK | 0.1 MNOK |
| Total assets | 54.5 MNOK | 45.7 MNOK | 54.5 MNOK |
| Current assets | 18.6 MNOK | 14.0 MNOK | 14.5 MNOK |
| Equity | 56.7 MNOK | 45.7 MNOK | 54.5 MNOK |
| Retained earnings | 40.8 MNOK | 29.8 MNOK | 38.6 MNOK |
| Total liabilities | −2.1 MNOK | 0.0 MNOK | – |
| Current liabilities | −2.1 MNOK | – | – |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 7167877.
Further
Similar companies
- Tott AS index 79, rank 37 · compare
- Fermin AS index 79, rank 39 · compare
- Mevold Invest AS index 79, rank 45 · compare
- Bigseth Holding AS index 78, rank 48 · compare
- Holstein AS index 78, rank 55 · compare