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 3.1% Weaker than the industry Industry: 11.8%
- Returns · return on assets 9.9% Weaker than the industry Industry: 18.6%
- Solidity · equity ratio 44.5% About like the industry Industry: 45.0%
- Liquidity · current ratio 1.78 About like the industry Industry: 1.66
- Growth · revenue growth 4.4% About like the industry Industry: 7.5%
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 2024
44of 100
How to read this: the company is ahead of 36 % of companies in the Morning class Micro in the same sector in 2024. What does this mean?
Rank in the Morning class Micro: 3,283 of 5,112 · What are Morning company classes?
Place in the whole sector: 4,088 of 6,305 · Revisjon, regnskap og rådgivning
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2024, not a verdict on the company. Based on profitability 33 and resilience 47 out of 100 among companies in the Morning class Micro in the same sector in 2024. Methodology
Against the sector
Proxy AS is 7 points below the median for companies in the Morning class Micro in the same sector in 2024.
Median score 51 among 5,110 companies.
Against companies in the Morning class Micro in the same sector in 2024: operating margin 3.1% (median 11.8%) and equity ratio 44.5% (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 (2024).
- 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
No rules were triggered for this year.
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.0% of the debt in 2024. The policy rate averaged 4.50 % 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 5.7%. 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 | 33 | weight 40% |
|---|---|---|
| Solidity | 48 | weight 20% |
| Liquidity | 54 | weight 5% |
| Growth | 56 | weight 25% |
| Consistency | 43 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 35 (average over 2 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 2 MNOK | 2 MNOK |
| Operating margin | 3.1% | 11.8% |
| Profit margin | 3.1% | 12.5% |
| Return on assets | 9.9% | 18.6% |
| Equity ratio | 44.5% | 45.0% |
| Debt-to-equity | 1.24 | 1.06 |
| Current ratio | 1.78 | 1.66 |
| Revenue growth | 4.4% | 7.5% |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2024. The bar shows the share of companies the figure is ahead of.
With an index of 44, Proxy AS does better than 36% of companies in the Morning class Micro in the same sector (5,112 companies) in 2024.
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. |
61 days | 54 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. |
−0.6% | −7.0% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
45.6% | 53.6% | |
| 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. |
24,394.7 | 28.8 | |
| 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. |
0.0% | 0.4% | |
| 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% | |
Net working capital (current assets less bank deposits less current liabilities): 0.0 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 2024. 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.
What the numbers say
Proxy AS had an operating margin of 3.1% and an equity ratio of 44.5% in 2024, and ranks 4,088 of 6,305 in Revisjon, regnskap og rådgivning.
From 2023 to 2024: went from a loss to a profit before tax and the operating margin rose from −1.3% to 3.1%.
This text is generated automatically from the 2024 accounts.
Three simple methods
Suggested price: about 1 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.
That is about 5,429 NOK per share, on 105 shares in the shareholder register.
The methods give between 0 MNOK and 1 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.4 | 0 MNOK |
| EV/EBIT | 17.4 | 1 MNOK |
| P/B | 4.1 | 1 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 0 MNOK |
| Enterprise value after the size adjustment | 0 MNOK |
| Less net debt (rough figure) | 0 MNOK |
| Equity value | 1 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 −140% 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 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
- Equity paid out or paid in
- 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.
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 3.1% in 2024, against a median of 11.8% among companies in the Morning class Micro in the same sector. Return on assets was 9.9%.
How solid is Proxy AS?
The equity ratio was 44.5% in 2024 (median 45.0%). Debt-to-equity was 1.24 (median 1.06).
What is the liquidity of Proxy AS like?
The current ratio was 1.78 in 2024 (median 1.66).
How does Proxy AS compare in Revisjon, regnskap og rådgivning?
Proxy AS ranks 4,088 of 6,305 in Revisjon, regnskap og rådgivning for 2024. Among companies in the Morning class Micro it is number 3,283 of 5,112. Revenue changed by 4.4% from the year before.
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 | 4,996 | 4,088 | 5,941 | |
| 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 5996055.
Further
Similar companies
- Comod AS index 44, rank 4,085 · compare
- Grc Partner AS index 44, rank 4,087 · compare
- Agenda Rådgivning AS index 44, rank 4,090 · compare
- Nor Regnskap AS index 44, rank 4,091 · compare
- Proptech Norway AS index 44, rank 4,092 · compare