Røgjin 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 96.9% Better than the industry Industry: 48.6%
- Returns · return on assets 6.1% Weaker than the industry Industry: 17.2%
- Solidity · equity ratio 99.4% Better than the industry Industry: 69.6%
- Liquidity · current ratio 3.41 About like the industry Industry: 2.57
- Growth · revenue growth 3,131.4% 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
70of 100
How to read this: the company is ahead of 89 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 36 of 320 · What are Morning company classes?
Place in the whole sector: 163 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 51 and resilience 71 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Røgjin AS is 20 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 96.9% (median 48.6%) and equity ratio 99.4% (median 69.6%).
How it has gone · 2023–2025
Revenue fell by 54 % from 2023 to 2025, to 11.4 MNOK. The operating margin fell from 100.5% in 2023 to 96.9% in 2025. The equity ratio is about the same: 99.4% in 2025 against 99.7% in 2023.
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 | 24.9 MNOK | 0.4 MNOK | 11.4 MNOK |
| Operating profit | 25.1 MNOK | −0.3 MNOK | 11.0 MNOK |
| Net profit | 25.4 MNOK | 0.3 MNOK | 11.1 MNOK |
| Total assets | 203.2 MNOK | 187.9 MNOK | 184.1 MNOK |
| Equity | 202.6 MNOK | 187.6 MNOK | 183.0 MNOK |
| Total liabilities | 0.6 MNOK | 0.3 MNOK | 1.1 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.
- 989163604
- Legal form
- AS
- Sector
- Finans og forsikring (64.323)
- Purpose
- Å drive investeringsvirksomhet herunder investering i fast eiendom, deltagelse i andre selskaper og annen kapitalforvaltning.
- Morning company class
- Small
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 0.2 MNOK (2025).
- Founded
- 1 December 2005 20 years in operation
- Share capital
- 2.27 MNOK
- Business address
- Røgjin AS, v/ Norscan Partners AS, Karenslyst allé 53, 0279 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Latest accounts filed
- 2025
- VAT registered
- No
- LEI
- 254900U8Y0XZEQ5EVM07 renews 22 May 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
Røgjin AS has a score of 70 for 2025, rank 163 of 1,323 in the sector.
Strongest: Growth: percentile 99 against peers, revenue growth 3,131.4% against a median of 13.7%. Solidity: percentile 91 against peers, equity ratio 99.4% against a median of 69.6%.
Weakest: Consistency: percentile 40 against peers.
Worth a closer look
- What lies behind weak consistency, and will it last?
- The change in operating margin in 2025 was 209.2 percentage points better than for comparable companies: the company +177.9, 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.
Financial costs were 9.6% 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 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 | 51 | weight 40% |
|---|---|---|
| Solidity | 91 | weight 20% |
| Liquidity | 56 | weight 5% |
| Growth | 99 | weight 25% |
| Consistency | 40 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 73 (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 | 11 MNOK | 20 MNOK |
| Operating margin | 96.9% | 48.6% |
| Profit margin | 97.6% | 39.6% |
| Return on assets | 6.1% | 17.2% |
| Equity ratio | 99.4% | 69.6% |
| Debt-to-equity | 0.01 | 0.44 |
| Current ratio | 3.41 | 2.57 |
| Revenue growth | 3,131.4% | 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 70, Røgjin AS does better than 89% of companies in the Morning class Small in the same sector (320 companies) in 2025.
Score 2023–2025
- Røgjin 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. |
−5.7% | 7.9% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
88.4% | 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. |
105.7 | 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. |
9.6% | 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% | |
Net working capital (current assets less bank deposits less current liabilities): −0.7 MNOK.
Of the financial costs of 0.1 MNOK, 0.1 MNOK is reported as interest costs in the accounts.
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. |
6.0% | 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. |
6.0% | 21.2% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
97.5% | 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. |
0.06 | 0.66 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
1.01 | 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. |
0.2% | 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 | |
| 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. |
1.5% | 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. |
98.5% | 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 97.5% × asset turnover 0.06 × multiplier 1.01 = 6.1% 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 Røgjin AS rose by 177.9 percentage points. Comparable companies fell by a median 31.2 points. So the company did 209.2 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Røgjin AS moved the same way as comparable companies 0 times. About 15% 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 | −81.1% | 79.8% | −181.6 percentage points | +42.7 percentage points | −224.3 percentage points |
| 2025 | 96.9% | 48.6% | +177.9 percentage points | −31.2 percentage points | +209.2 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 Røgjin 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 Røgjin AS rose 177.9 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 | – | – | 100.5% | −81.1% | 96.9% | – |
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 Røgjin AS rose 177.9 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 | – | – | 100.5% | −81.1% | 96.9% | – |
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 Røgjin AS rose 177.9 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 | – | – | 100.5% | −81.1% | 96.9% | – |
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
Røgjin AS had an operating margin of 96.9% and an equity ratio of 99.4% in 2025, and ranks 163 of 1,323 in Finans og forsikring.
From 2024 to 2025: revenue grew by 3,131% and the operating margin rose from −81.1% to 96.9%.
This text is generated automatically from the 2025 accounts.
Three simple methods
Suggested price: about 130 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 41,074 NOK per share, on 3,165 shares in the shareholder register.
The methods give between 103 MNOK and 150 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 12.3 | 103 MNOK |
| EV/EBIT | – | not used in the sector |
| P/B | 1.2 | 150 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered for size: a small-company premium of 3% on the cost of equity gives a value 32% 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
- 15.7 MNOK left equity beyond the result in 2025.
That equals 141% of the year's result.
More left than the company earned in the year.
Over 2 years it equals 272% 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 under 60.
- The managing director is 60 or older.
- 1 of 3 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 Røgjin AS?
The operating margin was 96.9% in 2025, against a median of 48.6% among companies in the Morning class Small in the same sector. Return on assets was 6.1%.
How solid is Røgjin AS?
The equity ratio was 99.4% in 2025 (median 69.6%). Debt-to-equity was 0.01 (median 0.44).
What is the liquidity of Røgjin AS like?
The current ratio was 3.41 in 2025 (median 2.57).
How does Røgjin AS compare in Finans og forsikring?
Røgjin AS ranks 163 of 1,323 in Finans og forsikring for 2025. Among companies in the Morning class Small it is number 36 of 320. Revenue changed by 3,131.4% 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 |
|---|---|---|---|---|
| Lgj Invest AS · same municipality |  Cheetah |
12 MNOK | 94.5% | 45 |
| Stenfjell AS |  Elephant |
12 MNOK | 72.3% | 47 |
| Hagcon AS | Cheetah |
12 MNOK | 88.4% | 57 |
| Skipsaksjeselskapet Kollen AS | Elephant |
12 MNOK | 97.5% | 63 |
| Teia Invest AS · same municipality | Cheetah |
12 MNOK | 86.9% | 53 |
| Frec Invest AS · same municipality |  Lion |
11 MNOK | 94.9% | 46 |
| Røgjin AS (this company) | Lion |
11 MNOK | 96.9% | 70 |
| Oceana AS | Lion |
11 MNOK | 98.3% | 59 |
| Odyssy AS | Elephant |
11 MNOK | 93.4% | 50 |
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.
- Parent company
- No parent company: owned by persons
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: 50% of the shares changed owner (0 new and 1 departed owners). The majority owner changed.
Holds shares in: Nykode Therapeutics ASA (0%), Axxelerator AS (0%)
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 10 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 75 | – | 70 | |
| Rank | 127 | – | 163 | |
| Operating margin | 100.5% | −81.1% | 96.9% | |
| Return on assets | 12.6% | 0.2% | 6.1% | |
| Equity ratio | 99.7% | 99.8% | 99.4% | |
| Current ratio | 38.80 | 25.30 | 3.41 | |
| Revenue growth | – | −98.6% | 3,131.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 24.9 MNOK | 0.4 MNOK | 11.4 MNOK |
| Operating profit | 25.1 MNOK | −0.3 MNOK | 11.0 MNOK |
| Profit before tax | 25.7 MNOK | 0.4 MNOK | 11.1 MNOK |
| Tax expense | 0.3 MNOK | 0.0 MNOK | 0.0 MNOK |
| Net profit | 25.4 MNOK | 0.3 MNOK | 11.1 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.1 MNOK |
| Total assets | 203.2 MNOK | 187.9 MNOK | 184.1 MNOK |
| Current assets | 23.6 MNOK | 8.3 MNOK | 3.7 MNOK |
| Equity | 202.6 MNOK | 187.6 MNOK | 183.0 MNOK |
| Retained earnings | 95.5 MNOK | 80.5 MNOK | 75.9 MNOK |
| Total liabilities | 0.6 MNOK | 0.3 MNOK | 1.1 MNOK |
| Current liabilities | 0.6 MNOK | 0.3 MNOK | 1.1 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 10 November 2026, accounts id 6773326.
Further
Similar companies
- Argentum General Partner A AS index 70, rank 157 · compare
- Be-No Invest AS index 70, rank 161 · compare
- Saata Holding AS index 70, rank 162 · compare
- Acane AS index 70, rank 166 · compare
- Ilars AS index 69, rank 169 · compare