Admini EP 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
Score · fiscal year 2025
61of 100
How to read this: the company is ahead of 71 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 655 of 2,225 · What are Morning company classes?
Place in the whole sector: 2,378 of 8,047 · Overnatting og servering
Profile
Cheetah · Sprinter
High profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 66 and resilience 34 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Admini EP AS is 10 points above the median for companies in the Morning class Small in the same sector in 2025.
Median score 51 among 2,225 companies.
Against companies in the Morning class Small in the same sector in 2025: operating margin 14.4% (median 5.1%) and equity ratio 8.4% (median 19.6%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 11 MNOK | 16 MNOK |
| Operating margin | 14.4% | 5.1% |
| Profit margin | 9.4% | 4.7% |
| Return on assets | 13.4% | 14.3% |
| Equity ratio | 8.4% | 19.6% |
| Debt-to-equity | 10.94 | 2.93 |
| Current ratio | 1.18 | 1.04 |
| Revenue growth | 34.4% | 5.8% |
| Revenue per employee | 0.74 MNOK | 0.73 MNOK |
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 61, Admini EP AS does better than 71% of companies in the Morning class Small in the same sector (2,225 companies) in 2025.
Score 2023–2025
- Admini EP 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. |
45 days | 18 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. |
15 days | 7 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
−1.0% | −10.0% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
20.1% | 52.1% | |
| 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. |
2.6 | 11.9 | |
| 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. |
5.5% | 0.9% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
83.0% | 20.4% | |
Net working capital (current assets less bank deposits less current liabilities): −0.1 MNOK.
Of the financial costs of 0.6 MNOK, 0.5 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.
Admini EP AS has a score of 61 for 2025, rank 2,378 of 8,047 in the sector.
Strongest: Growth: percentile 90 against peers, revenue growth 34.4% against a median of 5.8%. Profitability: percentile 66 against peers, operating margin 14.4% against a median of 5.1%.
Weakest: Solidity: percentile 26 against peers, equity ratio 8.4% against a median of 19.6%. Consistency: percentile 38 against peers.
Worth a closer look
- The equity ratio is very low. Could the company absorb a bad year, and does it need more equity? Based on: equity ratio 8.4% (median 19.6%).
- Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have? Based on: revenue growth 34.4% (median 5.8%); current ratio 1.18 (median 1.04).
- Current liabilities exceed current assets other than bank deposits, and the current ratio is weak. Is it customer prepayments and supplier credit that fund the operations, or short-term loans that must be renewed? Based on: net working capital to revenue −1.0% (median −10.0%); current ratio 1.18 (median 1.04).
- 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 Admini EP AS rose by 9.4 percentage points. Comparable companies rose by a median 2.7 points. So the company did 6.6 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Admini EP AS moved the same way as comparable companies 1 times. About 17% 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 | 5.1% | 2.4% | −8.7 percentage points | +0.4 percentage points | −9.0 percentage points |
| 2025 | 14.4% | 5.1% | +9.4 percentage points | +2.7 percentage points | +6.6 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 Admini EP 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 Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
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 Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
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 Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
Source: SSB (14710, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
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 Admini EP AS rose 9.4 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 | – | – | 13.7% | 5.1% | 14.4% | – |
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
Admini EP AS had an operating margin of 14.4% and an equity ratio of 8.4% in 2025, and ranks 2,378 of 8,047 in Overnatting og servering.
From 2024 to 2025: went from a loss to a profit before tax and the operating margin rose from 5.1% to 14.4%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 0 MNOK and 3 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 15.0 | 3 MNOK |
| EV/EBIT | 14.8 | 0 MNOK |
| P/B | 3.8 | 2 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 15 MNOK |
| Enterprise value after the size adjustment | 9 MNOK |
| Less net debt (rough figure) | 9 MNOK |
| Equity value | 0 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 100% 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 multiples are from the listed industry that matches the NACE code (55): Hotel/Gaming.
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
Worth a closer look
- watch
The equity ratio is very low. Could the company absorb a bad year, and does it need more equity?
Based on: Equity ratio 8.4% (median 19.6%).
- watch
Strong growth with weak liquidity. Is the growth financed, or does it tie up capital the company does not have?
Based on: Revenue growth 34.4% (median 5.8%); Current ratio 1.18 (median 1.04).
- watch
Current liabilities exceed current assets other than bank deposits, and the current ratio is weak. Is it customer prepayments and supplier credit that fund the operations, or short-term loans that must be renewed?
Based on: Net working capital to revenue −1.0% (median −10.0%); Current ratio 1.18 (median 1.04).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 5.5% 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 2021, the sector's weakest year, for this company.
The sector's weakest year was 2021, with a median operating margin of −12.1%. Based on the 10 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 66 | weight 40% |
|---|---|---|
| Solidity | 26 | weight 20% |
| Liquidity | 59 | weight 5% |
| Growth | 90 | weight 25% |
| Consistency | 38 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 51 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Admini EP AS?
The operating margin was 14.4% in 2025, against a median of 5.1% among companies in the Morning class Small in the same sector. Return on assets was 13.4%.
How solid is Admini EP AS?
The equity ratio was 8.4% in 2025 (median 19.6%). Debt-to-equity was 10.94 (median 2.93).
What is the liquidity of Admini EP AS like?
The current ratio was 1.18 in 2025 (median 1.04).
How does Admini EP AS compare in Overnatting og servering?
Admini EP AS ranks 2,378 of 8,047 in Overnatting og servering for 2025. Among companies in the Morning class Small it is number 655 of 2,225. Revenue changed by 34.4% 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 |
|---|---|---|---|---|
| Kamben Høyfjellshotell AS |  Lion |
11 MNOK | 21.5% | 61 |
| Narvikfjellet Allmenn AS |  Cheetah |
11 MNOK | 22.5% | 33 |
| Nye Glomfjord Hotell AS | Cheetah |
11 MNOK | 18.1% | 72 |
| Ringstad Resort AS |  Beaver |
11 MNOK | −44.7% | 27 |
| Admini EP AS (this company) | Cheetah |
11 MNOK | 14.4% | 61 |
| Narvik Hotel Wivel AS | Beaver |
11 MNOK | −2.1% | 27 |
| Vertikalen AS | Beaver |
11 MNOK | −9.8% | 27 |
| Brattvåg Fjordhotell AS | Beaver |
11 MNOK | −17.8% | 8 |
| Hotel Nordkyn AS | Lion |
11 MNOK | 8.9% | 61 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
Group structure · 2025
4 companies in the group according to the shareholder register for 2025. A company counts as a subsidiary when a Norwegian company owns more than half of its shares.
Private persons own 100% of the shares in Granlund Holding AS. Persons are not shown by name.
Granlund Holding AS has not filed group accounts in open data, so the group has no index of its own. Each company has its own accounts.
The group in figures
- Sectors
- Overnatting og servering (2 companies), Handel (1 company), Eiendom (1 company) 4 of 4 companies in the tree have accounts with us. Sectors are sorted by the companies' own revenue, which includes sales between the group's companies.
- Employees in Norway
- 15 in all. Tinn 15 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
- Loss
- 2 companies: Granlund Holding AS, EP Eiendom AS
A subsidiary with negative equity or a loss may be backed by the group, for example with group contributions or guarantees. It is an indication of what is worth asking about, not an assessment.
-
Granlund Holding AS
- Admini EP AS you are here
- Graceland AS
- EP Eiendom AS
Read the figures with care: a company in a group can look strong because of group contributions, or weak because dividends go up to the parent. The figures are indications, not the full picture.
Source: the Norwegian Tax Administration's shareholder register 2025 (majority owner with more than 50 % of the shares). Voting agreements and ownership through other countries are not included.
From the Central Coordinating Register
- Org. no.
- 921968620
- Legal form
- AS
- Sector
- Overnatting og servering (55.100)
- Morning company class
- Small
- Employees
- 15 registered 10 August 2026
- Founded
- 20 November 2018 7 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Villaveien 2, 3660 RJUKAN (TINN)
- Municipality
- Tinn rank 11–20 of 28 in KOSTRA group 6
- 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
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 100% · private persons 0% · foreign 0%
- Owned from the same municipality
- 100%
- Group chain
-
Owned by: Granlund Holding AS (100%)
Ultimate owner: private person
The owner: the majority owner Granlund Holding AS (holds 100%) made a loss in 2025. A weak parent can affect the subsidiary through group contributions, loans and guarantees. It is an indication to watch, not an assessment of the company.
- Granlund Holding AS · 100.0%
The company is new in the shareholder register in 2025.
Holds shares in: De Historiske 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 5 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 49 | 42 | 61 | |
| Rank | 3,521 | 4,709 | 2,378 | |
| Operating margin | 13.7% | 5.1% | 14.4% | |
| Return on assets | 7.8% | 3.7% | 13.4% | |
| Equity ratio | 2.8% | 2.1% | 8.4% | |
| Current ratio | 0.67 | 0.72 | 1.18 | |
| Revenue growth | – | 20.1% | 34.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 6.8 MNOK | 8.2 MNOK | 11.0 MNOK |
| Operating profit | 0.9 MNOK | 0.4 MNOK | 1.6 MNOK |
| Profit before tax | 0.4 MNOK | −0.2 MNOK | 1.0 MNOK |
| Tax expense | 0.1 MNOK | 0.0 MNOK | 0.2 MNOK |
| Net profit | 0.3 MNOK | −0.1 MNOK | 0.8 MNOK |
| Financial expenses | 0.6 MNOK | 0.6 MNOK | 0.6 MNOK |
| Total assets | 12.0 MNOK | 11.5 MNOK | 12.3 MNOK |
| Current assets | 1.6 MNOK | 1.2 MNOK | 2.3 MNOK |
| Equity | 0.3 MNOK | 0.2 MNOK | 1.0 MNOK |
| Retained earnings | −1.3 MNOK | −1.4 MNOK | −0.6 MNOK |
| Total liabilities | 11.7 MNOK | 11.3 MNOK | 11.3 MNOK |
| Current liabilities | 2.4 MNOK | 1.7 MNOK | 1.9 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 5 November 2026, accounts id 7116083.
Further
Similar companies
- Nerds AS index 61, rank 2,375 · compare
- Osteria AS index 61, rank 2,376 · compare
- The Shack Drift AS index 61, rank 2,379 · compare
- Jordbærpikene Moa AS index 61, rank 2,380 · compare
- Dim Sum AS index 61, rank 2,384 · compare