Set Utvikling AS
ASDissolvedOrg 925205311Gamle Ramnesvei 36, 3170 SemBedriftsrådgivning og annen administrativ rådgivning· NACE 70220Est. 2020 · 6 years old0 employees
Loading company…
Overview
Set Utvikling AS is a Norwegian AS based in Sem, operating in the Bedriftsrådgivning og annen administrativ rådgivning sector. Incorporated in 2020, the company has 0 employees and reported revenue of NOK 5.9m in its latest annual filing.
Revenue 2022
5.9M NOK
+55% vs 2021
EBITDA margin
1.5 %
−54% vs 2021
Net profit 2022
0.1M NOK
-55% vs 2021
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
4.4 %
Very weakAmong the 20% lowest rated companies in the industry
20202022
Liquidity ratioCurrent assets ÷ Short-term debt
1.0×
WeakAmong the 30% lowest rated companies in the industry
20202022
Return on assets (ROA)Net profit ÷ Total assets × 100
1.6 %
AverageAround the average of companies in the same industry
20202022
EBITDA — year on year
NOK thousandsKey figures
Annual report 2022| Revenue | 5.9M NOK | +55% |
| EBITDA | 0.1M NOK | -54% |
| Net profit | 0.1M NOK | -55% |
| Total assets | 4.4M NOK | +88% |
| Equity | 0.2M NOK | +57% |
| Employees | 0 | — |
Company information
Legal name
SET UTVIKLING AS
Org number
925205311
Legal form
Aksjeselskap
NACE code
Founded
1 June 2020 · 6 years
Share capital
NOK 30,000
Employees
0 (FTE)
VAT registered
No
Audit selected
No
Last report
2022-12-31
Financial year
January – December
Signatory rights
Styrets leder og ett styremedlem i fellesskap.
Company purpose
Kjøp og salg av konsulenttjenester vedrørende innkjøp, produkt og organisasjonsutviling, samt hva som hermed står i forbindelse.
(no translation available)
Address
Gamle Ramnesvei 36, 3170 Sem
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2022), Set Utvikling AS reported revenue of NOK 5.9m, an increase of 55% on the year before. The figures on this page draw on 3 annual filings covering 2020 to 2022. The bottom line showed a net profit of NOK 70.1k, and the EBITDA margin stood at 1.5%.
At the end of 2022, equity financed 4.4% of the balance sheet, and current assets covered short-term debt 1 times.
Financials
Revenue
NOK thousandsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2022 | 2021 | 2020 |
|---|---|---|---|
| Revenue | 5,940 | 3,828 | 931 |
| Staff expenses | -0 | -0 | -0 |
| EBITDA | 91 | 199 | 119 |
| Depreciation & amort. | -0 | -0 | -0 |
| EBIT | 91 | 199 | 119 |
| Net financials | -1 | -0 | -1 |
| Profit before tax | 90 | 199 | 119 |
| Tax | 20 | 44 | 26 |
| Net profit | 70 | 155 | 92 |
Get a credit rating – not just the numbers
Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.
Balance sheet
NOK thousands| Item | 2022 | 2021 | 2020 |
|---|---|---|---|
| Total assets | 4,353 | 2,310 | 1,890 |
| Equity | 192 | 122 | 122 |
| Long-term debt | 0 | 0 | 0 |
| Short-term debt | 4,161 | 2,188 | 1,768 |
| Total debt | 4,161 | 2,188 | 1,768 |
Financial ratios
5-year trendEBITDA margin
1.5 %
20202022
Equity ratio
4.4 %
Very weakAmong the 20% lowest rated companies in the industry
20202022
Return on equity
36.5 %
StrongAmong the 40% highest rated companies in the industry
20202022
Net profit margin
1.2 %
WeakAmong the 40% lowest rated companies in the industry
20202022
Asset turnover
1.36×
StrongAmong the 40% highest rated companies in the industry
20202022
Debt / equity
21.64×
Very weakAmong the 10% lowest rated companies in the industry
20202022
Sector performance
27 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginVery weak
Among the 10% lowest rated companies in the industry
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
Operating marginWeak
Among the 40% lowest rated companies in the industry
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
Net profit marginWeak
Among the 40% lowest rated companies in the industry
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Return on equity (ROE)Strong
Among the 40% highest rated companies in the industry
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on assets (ROA)Average
Around the average of companies in the same industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Return on net assets (RONA)Strong
Among the 40% highest rated companies in the industry
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Basic earning power (BEP)Average
Around the average of companies in the same industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioStrong
Among the 40% highest rated companies in the industry
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Liquidity
Current ratioWeak
Among the 30% lowest rated companies in the industry
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Quick ratioWeak
Among the 30% lowest rated companies in the industry
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash ratioWeak
Among the 40% lowest rated companies in the industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityVery weak
Among the 10% lowest rated companies in the industry
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets to long-term capitalVery strong
Among the 10% highest rated companies in the industry
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash conversion ratioVery strong
Among the 20% highest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioVery weak
Among the 20% lowest rated companies in the industry
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Debt ratioWeak
Among the 30% lowest rated companies in the industry
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt to equityVery weak
Among the 10% lowest rated companies in the industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityVery weak
Among the 10% lowest rated companies in the industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtAverage
Around the average of companies in the same industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtAverage
Around the average of companies in the same industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageStrong
Among the 30% highest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtStrong
Among the 40% highest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginAverage
Around the average of companies in the same industry
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Efficiency & development
Asset turnoverStrong
Among the 40% highest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Equity to contributed capitalAverage
Around the average of companies in the same industry
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
One-year change in equityVery strong
Among the 20% highest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtVery weak
Among the 20% lowest rated companies in the industry
The size of this year's increase or decrease in the company's debt.
Inventory turnoverNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
Annual reports & filings
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OK Chief Executive Officer | Chief Executive Officer | 2022 |
Former (1)
JR Chief Executive Officer | Chief Executive Officer | 2020 – 2022 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
OK Chairman | Chairman | 2022 |
HH Board of Directors | Board of Directors | 2020 |
RG Board of Directors | Board of Directors | 2020 |
Former (2)
RR Board of Directors | Board of Directors | 2020 – 2022 |
KG Chairman | Chairman | 2020 – 2022 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 |
One in three Danish companies experiences fraud
Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.
Related companies
Company hierarchy
Set Elektro As
Set Utvikling AS Board network connections
Board members of Set Utvikling AS also hold positions in 34 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Halvor Hjertnes Lie | Board of Directors | 10 companiesMany roles |
| Kai Gustavsen | Chairman | 9 companiesMany roles |
| Odd Kenneth Kolstad Askjem | Chief Executive Officer | 7 companiesMany roles |
| Rune Gran Kofoed | Board of Directors | 4 companies |
| Rune Reinholt Olsen | Board of Directors | 4 companies |
Frequently asked questions
What is the Org number of Set Utvikling AS?
Set Utvikling AS is registered with Brønnøysundsregistrene under Org 925205311.
What is the revenue of Set Utvikling AS?
Set Utvikling AS reported revenue of NOK 5.9m in 2022.
Who is the CEO of Set Utvikling AS?
Odd Kenneth Kolstad Askjem is the CEO of Set Utvikling AS, in role since 2022.
Who is the chairman of Set Utvikling AS?
Odd Kenneth Kolstad Askjem chairs the board of Set Utvikling AS, in role since 2022.
Where is Set Utvikling AS headquartered?
Set Utvikling AS's registered address is Gamle Ramnesvei 36.