Proxy 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 −1.3% Weaker than the industry Industry: 12.8%
- Returns · return on assets −4.6% Weaker than the industry Industry: 19.1%
- Solidity · equity ratio 40.1% About like the industry Industry: 45.0%
- Liquidity · current ratio 1.63 About like the industry Industry: 1.67
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
27of 100
How to read this: the company is ahead of 17 % of companies in the Morning class Micro in the same sector in 2023. What does this mean?
Rank in the Morning class Micro: 4,078 of 4,912 · What are Morning company classes?
Place in the whole sector: 4,993 of 5,985 · Revisjon, regnskap og rådgivning
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2023, not a verdict on the company. Based on profitability 13 and resilience 43 out of 100 among companies in the Morning class Micro in the same sector in 2023. Methodology
Against the sector
Proxy AS is 24 points below the median for companies in the Morning class Micro in the same sector in 2023.
Median score 51 among 4,910 companies.
Against companies in the Morning class Micro in the same sector in 2023: operating margin −1.3% (median 12.8%) and equity ratio 40.1% (median 45.0%).
How it has gone · 2023–2025
Revenue rose by 7 % from 2023 to 2025, to 2.4 MNOK. The operating margin fell from −1.3% in 2023 to −4.1% in 2025. The equity ratio fell from 40.1% in 2023 to 32.8% 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 | 2.3 MNOK | 2.4 MNOK | 2.4 MNOK |
| Operating profit | 0.0 MNOK | 0.1 MNOK | −0.1 MNOK |
| Net profit | 0.0 MNOK | 0.1 MNOK | −0.1 MNOK |
| Total assets | 0.6 MNOK | 0.7 MNOK | 0.7 MNOK |
| Equity | 0.3 MNOK | 0.3 MNOK | 0.2 MNOK |
| Total liabilities | 0.4 MNOK | 0.4 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.
- 986329544
- Legal form
- AS
- Sector
- Revisjon, regnskap og rådgivning (69.202)
- Purpose
- Å føre regnskap for andre.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 1.8 MNOK (2023).
- Founded
- 18 November 2003 22 years in operation
- Share capital
- 0.10 MNOK
- Business address
- Eternitveien 30, 3470 SLEMMESTAD (ASKER)
- Municipality
- Asker rank 2 of 11 in KOSTRA group 12
- Latest accounts filed
- 2025
- VAT registered
- Yes
- Website
- proxyas.no
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
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −1.3% (median 13.6%).
- 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 −1.3% (median 12.8%).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.1% 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 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of 6.5%. Based on the 9 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 13 | weight 40% |
|---|---|---|
| Solidity | 43 | weight 20% |
| Liquidity | 49 | weight 5% |
| Growth | – | no data, left out |
| Consistency | 40 | 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 | 2 MNOK | 2 MNOK |
| Operating margin | −1.3% | 12.8% |
| Profit margin | −1.3% | 13.6% |
| Return on assets | −4.6% | 19.1% |
| Equity ratio | 40.1% | 45.0% |
| Debt-to-equity | 1.49 | 1.09 |
| Current ratio | 1.63 | 1.67 |
| Revenue growth | – | 11.5% |
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 27, Proxy AS does better than 17% of companies in the Morning class Micro in the same sector (4,912 companies) in 2023.
Score 2023–2025
- Proxy 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. |
71 days | 61 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. |
2.8% | −6.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
28.5% | 52.2% | |
| 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. |
−148.8 | 36.9 | |
| 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. |
0.1% | 0.3% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
0.0% | 0.0% | |
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): 0.1 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. |
−11.5% | 31.5% | |
| 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. |
−11.4% | 31.7% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
−1.3% | 10.7% | |
| 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. |
3.58 | 1.55 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
2.49 | 2.09 | |
| 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. |
– | −1.4 | |
| 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. |
18.73 | 3.00 | |
| Quick ratio (without inventory) Cash plus receivables over current liabilities. Like the current ratio but without inventory and short-term investments. |
1.63 | 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. |
– | 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. |
– | 0.1 | |
| 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. |
78.8% | 58.5% | |
| 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. |
– | 24.4% | |
| 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. |
73 mo. | 21 mo. | |
DuPont on the closing balance: net margin −1.3% × asset turnover 3.58 × multiplier 2.49 = −11.5% of equity at the end of the year. The return on equity above uses average equity and can differ slightly.
The operating result is not positive, so net debt over operating result and the safety margin are not calculated.
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
Proxy AS had an operating margin of −1.3% and an equity ratio of 40.1% in 2023, and ranks 4,993 of 5,985 in Revisjon, regnskap og rådgivning.
This text is generated automatically from the 2023 accounts.
Three simple methods
Suggested price: about 1 MNOK
The mean of the 1 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 6,095 NOK per share, on 105 shares in the shareholder register.
One method gives a figure: 1 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.4 | not meaningful |
| EV/EBIT | 17.4 | not meaningful |
| P/B | 4.1 | 1 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: Business & Consumer 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
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)
- Equity moved as the result implied in 2025.
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
- Several signs that a generation change may be coming.
- The chair is 60 or older.
- The managing director is 60 or older.
- 2 of 2 on the board are 60 or older.
- Board and managing director as owners
- 2 of the 2 who sit on the board or are managing director hold shares directly, together at least 99.0% 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
Questions and answers
How profitable is Proxy AS?
The operating margin was −1.3% in 2023, against a median of 12.8% among companies in the Morning class Micro in the same sector. Return on assets was −4.6%. The company made a loss before tax.
How solid is Proxy AS?
The equity ratio was 40.1% in 2023 (median 45.0%). Debt-to-equity was 1.49 (median 1.09).
What is the liquidity of Proxy AS like?
The current ratio was 1.63 in 2023 (median 1.67).
How does Proxy AS compare in Revisjon, regnskap og rådgivning?
Proxy AS ranks 4,993 of 5,985 in Revisjon, regnskap og rådgivning for 2023. Among companies in the Morning class Micro it is number 4,078 of 4,912.
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 7 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 3
- Largest owner
- 49.5%
- Split
- companies 1% · private persons 99% · foreign 0%
- Owned from the same municipality
- 100%
- Proxy AS · 1.0%
- 2 private persons · 99.0%
Change 2007–2025: no material change in the owners.
Holds shares in: Samarbeidende Regnskapsbyråer A/S (4%), Proxy AS (1%)
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 | 27 | 44 | 26 | |
| Rank | 4,993 | 4,084 | 5,939 | |
| Operating margin | −1.3% | 3.1% | −4.1% | |
| Return on assets | −4.6% | 9.9% | −14.5% | |
| Equity ratio | 40.1% | 44.5% | 32.8% | |
| Current ratio | 1.63 | 1.78 | 1.46 | |
| Revenue growth | – | 4.4% | 2.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 2.3 MNOK | 2.4 MNOK | 2.4 MNOK |
| Operating profit | 0.0 MNOK | 0.1 MNOK | −0.1 MNOK |
| Profit before tax | 0.0 MNOK | 0.1 MNOK | −0.1 MNOK |
| Tax expense | – | – | – |
| Net profit | 0.0 MNOK | 0.1 MNOK | −0.1 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.6 MNOK | 0.7 MNOK | 0.7 MNOK |
| Current assets | 0.6 MNOK | 0.7 MNOK | 0.7 MNOK |
| Equity | 0.3 MNOK | 0.3 MNOK | 0.2 MNOK |
| Retained earnings | 0.2 MNOK | 0.2 MNOK | 0.1 MNOK |
| Total liabilities | 0.4 MNOK | 0.4 MNOK | 0.5 MNOK |
| Current liabilities | 0.4 MNOK | 0.4 MNOK | 0.5 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 5273845.
Further
Similar companies
- Mindmap AS index 27, rank 4,990 · compare
- Elite Regnskap AS index 27, rank 4,991 · compare
- Regnskapskontoret Knarvik AS index 27, rank 4,992 · compare
- Codex Advokat Trondheim AS index 27, rank 4,994 · compare
- 1+1 Regnskap AS index 27, rank 4,995 · compare