Ilars 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 95.0% Better than the industry Industry: 48.6%
- Returns · return on assets 22.2% About like the industry Industry: 17.2%
- Solidity · equity ratio 95.0% Better than the industry Industry: 69.6%
- Liquidity · current ratio 19.51 Better than the industry Industry: 2.57
- Growth · revenue growth 83.7% 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
69of 100
How to read this: the company is ahead of 88 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 38 of 320 · What are Morning company classes?
Place in the whole sector: 169 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 68 and resilience 73 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Ilars AS is 19 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 95.0% (median 48.6%) and equity ratio 95.0% (median 69.6%).
How it has gone · 2023–2025
Revenue rose from 0.0 MNOK in 2023 to 19.6 MNOK in 2025. The operating margin rose from 92.9% in 2024 to 95.0% in 2025. The equity ratio fell from 99.3% in 2023 to 95.0% 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 | 0.0 MNOK | 10.7 MNOK | 19.6 MNOK |
| Operating profit | −0.2 MNOK | 9.9 MNOK | 18.6 MNOK |
| Net profit | 21.5 MNOK | 9.5 MNOK | 18.6 MNOK |
| Total assets | 61.8 MNOK | 68.8 MNOK | 84.1 MNOK |
| Equity | 61.4 MNOK | 68.3 MNOK | 79.9 MNOK |
| Total liabilities | 0.5 MNOK | 0.5 MNOK | 4.2 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.
- 990763682
- Legal form
- AS
- Sector
- Finans og forsikring (64.323)
- Purpose
- Investeringsvirksomhet innenfor noterte og unoterte verdipapirer, og alt som står i forbindelse med dette.
- Morning company class
- Small
- Employees
- 0–4 (not registered)
- Founded
- 3 January 2007 19 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Blomsterveien 29D, 1456 NESODDTANGEN (NESODDEN)
- Municipality
- Nesodden rank 5 of 38 in KOSTRA group 7
- Latest accounts filed
- 2025
- VAT registered
- No
- LEI
- 984500FDEB7E0880EF96 renews 29 January 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
Ilars AS has a score of 69 for 2025, rank 169 of 1,323 in the sector.
Strongest: Solidity: percentile 78 against peers, equity ratio 95.0% against a median of 69.6%. Liquidity: percentile 78 against peers, current ratio 19.51 against a median of 2.57.
No area is clearly below its peers.
Worth a closer look
- The change in operating margin in 2025 was 12.1 percentage points weaker than for comparable companies: the company +2.1, the industry +14.3 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
- positive
Upper quartile on profitability, solidity and liquidity. What sets this company apart from the rest of the sector?
Based on: Operating margin 95.0% (median 48.6%); Equity ratio 95.0% (median 69.6%); Current ratio 19.51 (median 2.57).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.1% 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.
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 | 68 | weight 40% |
|---|---|---|
| Solidity | 78 | weight 20% |
| Liquidity | 78 | weight 5% |
| Growth | 66 | weight 25% |
| Consistency | 60 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 70 (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 | 20 MNOK | 20 MNOK |
| Operating margin | 95.0% | 48.6% |
| Profit margin | 95.2% | 39.6% |
| Return on assets | 22.2% | 17.2% |
| Equity ratio | 95.0% | 69.6% |
| Debt-to-equity | 0.05 | 0.44 |
| Current ratio | 19.51 | 2.57 |
| Revenue growth | 83.7% | 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 69, Ilars AS does better than 88% of companies in the Morning class Small in the same sector (320 companies) in 2025.
Score 2023–2025
- Ilars 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. |
351.1% | 7.9% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
11.1% | 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. |
5,566.7 | 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. |
0.1% | 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): 68.8 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 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. |
25.0% | 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. |
23.3% | 21.2% | |
| Net margin Net result over revenue. The first part of the DuPont split of return on equity. |
94.7% | 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. |
0.23 | 0.66 | |
| Equity multiplier Total assets over equity: 4 means three quarters is financed with debt. The third part of the DuPont split. |
1.05 | 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. |
0.5% | 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 94.7% × asset turnover 0.23 × multiplier 1.05 = 23.2% 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 Ilars AS rose by 2.1 percentage points. Comparable companies rose by a median 14.3 points. So the company did 12.1 points weaker than the industry, for reasons of its own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2025 | 95.0% | 48.6% | +2.1 percentage points | +14.3 percentage points | −12.1 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 Ilars 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 Ilars AS rose 2.1 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 | – | – | – | 92.9% | 95.0% | – |
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 Ilars AS rose 2.1 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 | – | – | – | 92.9% | 95.0% | – |
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 Ilars AS rose 2.1 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 | – | – | – | 92.9% | 95.0% | – |
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
Ilars AS had an operating margin of 95.0% and an equity ratio of 95.0% in 2025, and ranks 169 of 1,323 in Finans og forsikring.
From 2024 to 2025: revenue grew by 84% and the operating margin rose from 92.9% to 95.0%.
This text is generated automatically from the 2025 accounts.
Three simple methods
Suggested price: about 100 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 200,000 NOK per share, on 500 shares in the shareholder register.
The methods give between 65 MNOK and 138 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 12.3 | 138 MNOK |
| EV/EBIT | – | not used in the sector |
| P/B | 1.2 | 65 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
- 7.0 MNOK left equity beyond the result in 2025.
That equals 38% of the year's result.
Over 2 years it equals 25% 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
- Several signs that a generation change may be coming.
- 0% of the shares held by persons are held by people aged 60 or older.
- The chair is 60 or older.
- The managing director is 60 or older.
- 1 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 Ilars AS?
The operating margin was 95.0% in 2025, against a median of 48.6% among companies in the Morning class Small in the same sector. Return on assets was 22.2%.
How solid is Ilars AS?
The equity ratio was 95.0% in 2025 (median 69.6%). Debt-to-equity was 0.05 (median 0.44).
What is the liquidity of Ilars AS like?
The current ratio was 19.51 in 2025 (median 2.57).
How does Ilars AS compare in Finans og forsikring?
Ilars AS ranks 169 of 1,323 in Finans og forsikring for 2025. Among companies in the Morning class Small it is number 38 of 320. Revenue changed by 83.7% 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 |
|---|---|---|---|---|
| Midelfart Capital AS |  Elephant |
26 MNOK | 83.2% | 55 |
| Minami AS |  Lion |
26 MNOK | 94.1% | 67 |
| Fantust AS | Elephant |
24 MNOK | 24.1% | 45 |
| Victoria AS | Lion |
23 MNOK | 94.3% | 71 |
| Ilars AS (this company) | Lion |
20 MNOK | 95.0% | 69 |
| Pegasus Index AS | Lion |
17 MNOK | 98.6% | 69 |
| Lighthouse Invest AS | Lion |
16 MNOK | 92.6% | 67 |
| Pkj Invest AS |  Cheetah |
15 MNOK | 78.6% | 51 |
| Hatle AS | Cheetah |
15 MNOK | 96.0% | 55 |
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 8 November 2026. Only names are shown.
- Parent company
- No parent company: owned by persons
Source: GLEIF (Global Legal Entity Identifier Foundation), fetched 31 October 2026. The parent is the one the company itself reported to GLEIF.
Shareholders (2025)
- Number of shareholders
- 4 (one owner holds more than half)
- Largest owner
- 70.0% · top three 90.0%
- Split
- companies 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 80%
- Owners over 60
- 0% of the shares held by persons (median age 59)
- Group chain
- Ultimate owner: private person
Change 2007–2025: 30% of the shares changed owner (3 new and 0 departed 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 10 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | – | 70 | 69 | |
| Rank | – | 151 | 169 | |
| Operating margin | – | 92.9% | 95.0% | |
| Return on assets | 35.2% | 14.4% | 22.2% | |
| Equity ratio | 99.3% | 99.3% | 95.0% | |
| Current ratio | 124.09 | 127.21 | 19.51 | |
| Revenue growth | – | – | 83.7% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 0.0 MNOK | 10.7 MNOK | 19.6 MNOK |
| Operating profit | −0.2 MNOK | 9.9 MNOK | 18.6 MNOK |
| Profit before tax | 21.8 MNOK | 9.9 MNOK | 18.6 MNOK |
| Tax expense | 0.3 MNOK | 0.4 MNOK | 0.1 MNOK |
| Net profit | 21.5 MNOK | 9.5 MNOK | 18.6 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 61.8 MNOK | 68.8 MNOK | 84.1 MNOK |
| Current assets | 56.3 MNOK | 65.6 MNOK | 82.1 MNOK |
| Equity | 61.4 MNOK | 68.3 MNOK | 79.9 MNOK |
| Retained earnings | 58.8 MNOK | 68.3 MNOK | 79.9 MNOK |
| Total liabilities | 0.5 MNOK | 0.5 MNOK | 4.2 MNOK |
| Current liabilities | 0.5 MNOK | 0.5 MNOK | 4.2 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 10 November 2026, accounts id 6922600.
Further
Similar companies
- Røgjin AS index 70, rank 163 · compare
- Acane AS index 70, rank 166 · compare
- Pegasus Index AS index 69, rank 171 · compare
- Inter Alia AS index 69, rank 178 · compare
- Remøy Invest AS index 69, rank 179 · compare