Pascal Grill AS
Score · fiscal year 2025
30of 100
How to read this: the company is ahead of 27 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 2,592 of 3,541 · What are Morning company classes?
Place in the whole sector: 4,615 of 5,998 · Overnatting og servering
Profile
Beaver · Builder
Lower profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 31 and solidity 0 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Pascal Grill AS is 19 points below the median for companies in the Morning class Micro in the same sector in 2025.
Median score 49 among 3,534 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin −1.6% (median 1.5%) and equity ratio −51.0% (median 13.1%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 6 MNOK | 5 MNOK |
| Operating margin | −1.6% | 1.5% |
| Profit margin | −1.6% | 1.1% |
| Return on assets | −10.8% | 5.5% |
| Equity ratio | −51.0% | 13.1% |
| Debt-to-equity | – | 2.02 |
| Current ratio | 0.60 | 1.01 |
| Revenue growth | 16.5% | 5.7% |
| Revenue per employee | 0.70 MNOK | 0.44 MNOK |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 30, Pascal Grill AS does better than 27% of companies in the Morning class Micro in the same sector (3,541 companies) in 2025.
Score 2023–2025
- Pascal Grill AS
- Median: companies in the Morning class Micro in the same sector
Pascal Grill AS has a score of 30 for 2025, rank 4,615 of 5,998 in the sector.
Strongest: Growth: percentile 72 against peers, revenue growth 16.5% against a median of 5.7%.
Weakest: Solidity: percentile 0 against peers, equity ratio −51.0% against a median of 13.1%. Liquidity: percentile 26 against peers, current ratio 0.60 against a median of 1.01.
Worth a closer look
- Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern? Based on: equity ratio −51.0% (median 13.1%).
- Consider strengthening liquidity: current liabilities are 1.7 times current assets. Based on: current ratio 0.60 (median 1.01).
- The company made a loss before tax. Are these one-off items or a pattern? Based on: profit margin −1.6% (median 1.1%).
- What lies behind weak solidity, and will it last?
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
The industry or the company: what drove the result?
In 2025 the operating margin of Pascal Grill AS fell by 17.8 percentage points. Comparable companies fell by a median 0.8 points. So the company did 17.0 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Pascal Grill AS moved the same way as comparable companies 2 times. About 3% 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 | 16.2% | 2.3% | +23.1 percentage points | +0.5 percentage points | +22.6 percentage points |
| 2025 | −1.6% | 1.5% | −17.8 percentage points | −0.8 percentage points | −17.0 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 Pascal Grill AS. The figures stand side by side; we claim no cause.
Service prices: accommodation and food (indeks (2021 = 100))
Service prices: accommodation and food rose 3.6% in 2025; the operating margin of Pascal Grill AS fell 17.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: accommodation and food, annual average | 100.0 | 107.9 | 114.0 | 118.8 | 123.1 | 126.9 (so far) |
| Change from the year before | – | +7.9% | +5.7% | +4.1% | +3.6% | +3.1% |
| The company's operating margin | – | – | −6.9% | 16.2% | −1.6% | – |
Source: SSB (14335, CC BY 4.0). Source
Turnover index: accommodation and food service (indeks (2021 = 100))
Turnover index: accommodation and food service rose 2.3% in 2025; the operating margin of Pascal Grill AS fell 17.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: accommodation and food service, annual average | 97.0 | 139.7 | 153.5 | 157.8 | 161.5 | 170.4 (so far) |
| Change from the year before | +23.4% | +44.1% | +9.9% | +2.8% | +2.3% | +5.5% |
| The company's operating margin | – | – | −6.9% | 16.2% | −1.6% | – |
Source: SSB (13863, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Pascal Grill AS fell 17.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 102.9 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +2.9% |
| The company's operating margin | – | – | −6.9% | 16.2% | −1.6% | – |
Source: SSB (14710, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Pascal Grill AS fell 17.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| EUR/NOK, annual average | 10.16 | 10.10 | 11.42 | 11.62 | 11.72 | 11.04 (so far) |
| Change from the year before | −5.2% | −0.6% | +13.1% | +1.8% | +0.8% | −5.8% |
| The company's operating margin | – | – | −6.9% | 16.2% | −1.6% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Pascal Grill AS fell 17.8 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 | – | – | −6.9% | 16.2% | −1.6% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Wage index: food and beverage service (indeks)
Wage index: food and beverage service rose 6.5% in 2025; the operating margin of Pascal Grill AS fell 17.8 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: food and beverage service, annual average | 88.0 | 91.3 | 96.4 | 101.5 | 108.1 | 110.6 (so far) |
| Change from the year before | +3.5% | +3.8% | +5.6% | +5.4% | +6.5% | +2.3% |
| The company's operating margin | – | – | −6.9% | 16.2% | −1.6% | – |
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
Pascal Grill AS had an operating margin of −1.6% and an equity ratio of −51.0% in 2025, and ranks 4,615 of 5,998 in Overnatting og servering.
From 2024 to 2025: went from a profit to a loss before tax and the operating margin fell from 16.2% to −1.6%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 1 MNOK and 1 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 17.4 | 1 MNOK |
| EV/EBIT | 15.5 | 1 MNOK |
| P/B | 3.5 | not meaningful |
The listed basis is the value at listed multiples. The estimate is lowered by 51% for an unlisted company: 20% for lack of marketability and 38% for size (a small-company premium of 4% on the cost of equity).
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
Worth a closer look
- critical
Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern?
Based on: Equity ratio −51.0% (median 13.1%).
- watch
Consider strengthening liquidity: current liabilities are 1.7 times current assets.
Based on: Current ratio 0.60 (median 1.01).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −1.6% (median 1.1%).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.2% 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
- critical Negative equity
Scenario analysis: the sector's weakest year
We have no accounts for 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of 1.3%. 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 | 31 | weight 30% |
|---|---|---|
| Solidity | 0 | weight 25% |
| Liquidity | 26 | weight 15% |
| Growth | 72 | weight 15% |
| Consistency | 41 | weight 15% |
Durability: 25 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Pascal Grill AS?
The operating margin was −1.6% in 2025, against a median of 1.5% among companies in the Morning class Micro in the same sector. Return on assets was −10.8%. The company made a loss before tax.
How solid is Pascal Grill AS?
The equity ratio was −51.0% in 2025 (median 13.1%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Pascal Grill AS like?
The current ratio was 0.60 in 2025 (median 1.01). Current assets did not cover current liabilities.
How does Pascal Grill AS compare in Overnatting og servering?
Pascal Grill AS ranks 4,615 of 5,998 in Overnatting og servering for 2025. Among companies in the Morning class Micro it is number 2,592 of 3,541. Revenue changed by 16.5% from the year before.
From the Central Coordinating Register
- Org. no.
- 827324442
- Legal form
- AS
- Sector
- Overnatting og servering (56.110)
- Morning company class
- Micro
- Employees
- 9 registered 10 October 2026
- Founded
- 3 May 2021 5 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Kjelsåsveien 18, 0488 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 23 December 2024
- Latest accounts filed
- 2025
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
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 1 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 2 (one owner holds more than half)
- Largest owner
- 90.0%
- Split
- companies 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 10%
- Group chain
- Ultimate owner: private person
The company is new in the shareholder register in 2025.
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 30 October 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 5 | 39 | 30 | |
| Rank | 5,012 | 3,759 | 4,615 | |
| Operating margin | −6.9% | 16.2% | −1.6% | |
| Return on assets | −75.8% | 205.3% | −10.8% | |
| Equity ratio | −230.1% | −91.2% | −51.0% | |
| Current ratio | 0.16 | 0.28 | 0.60 | |
| Revenue growth | – | −15.5% | 16.5% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 6.4 MNOK | 5.4 MNOK | 6.3 MNOK |
| Operating profit | −0.4 MNOK | 0.9 MNOK | −0.1 MNOK |
| Profit before tax | −0.5 MNOK | 0.9 MNOK | −0.1 MNOK |
| Tax expense | 0.2 MNOK | −0.1 MNOK | 0.0 MNOK |
| Net profit | −0.7 MNOK | 1.0 MNOK | −0.1 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.6 MNOK | 0.4 MNOK | 0.9 MNOK |
| Current assets | 0.3 MNOK | 0.2 MNOK | 0.7 MNOK |
| Equity | −1.3 MNOK | −0.4 MNOK | −0.5 MNOK |
| Retained earnings | −1.4 MNOK | −0.4 MNOK | −0.5 MNOK |
| Total liabilities | 1.9 MNOK | 0.8 MNOK | 1.4 MNOK |
| Current liabilities | 1.7 MNOK | 0.6 MNOK | 1.2 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 30 October 2026, accounts id 6917506.
Further
Similar companies
- Stabekk Sushi AS index 30, rank 4,611 · compare
- Nafas AS index 30, rank 4,612 · compare
- BEIST BURGER & Bar AS index 30, rank 4,613 · compare
- Støtt Brygge AS index 30, rank 4,616 · compare
- Mæf Sola AS index 30, rank 4,619 · compare