Xus 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
16of 100
How to read this: the company is ahead of 8 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 5,046 of 5,482 · What are Morning company classes?
Place in the whole sector: 7,487 of 8,047 · Overnatting og servering
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 13 and resilience 12 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Xus AS is 34 points below the median for companies in the Morning class Micro in the same sector in 2025.
Median score 50 among 5,470 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin −10.5% (median 1.9%) and equity ratio −19.7% (median 15.1%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 6 MNOK | 4 MNOK |
| Operating margin | −10.5% | 1.9% |
| Profit margin | −10.5% | 1.3% |
| Return on assets | −39.3% | 5.7% |
| Equity ratio | −19.7% | 15.1% |
| Debt-to-equity | – | 1.90 |
| Current ratio | 0.28 | 1.02 |
| Revenue growth | 3.7% | 5.8% |
| Revenue per employee | 0.77 MNOK | 0.46 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 16, Xus AS does better than 8% of companies in the Morning class Micro in the same sector (5,482 companies) in 2025.
Score 2023–2025
- Xus AS
- Median: companies in the Morning class Micro 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. |
9 days | 11 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. |
10 days | 5 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
−26.6% | −10.3% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
40.7% | 63.1% | |
| 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. |
−571.1 | 2.1 | |
| 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% | 0.7% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
– | 21.8% | |
The operating result is negative, so the interest coverage is negative: operations cover none of the financial costs.
Net working capital (current assets less bank deposits less current liabilities): −1.6 MNOK.
The median and the bar refer to companies in the Morning class Micro 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.
Xus AS has a score of 16 for 2025, rank 7,487 of 8,047 in the sector.
Strongest: Consistency: percentile 36 against peers.
Weakest: Solidity: percentile 0 against peers, equity ratio −19.7% against a median of 15.1%. Liquidity: percentile 11 against peers, current ratio 0.28 against a median of 1.02.
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 −19.7% (median 15.1%).
- Consider strengthening liquidity: current liabilities are 3.5 times current assets. Based on: current ratio 0.28 (median 1.02).
- The company made a loss before tax. Are these one-off items or a pattern? Based on: profit margin −10.5% (median 1.3%).
- 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 Xus AS fell by 14.6 percentage points. Comparable companies fell by a median 0.5 points. So the company did 14.1 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Xus AS moved the same way as comparable companies 1 times. About 5% 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 | 4.0% | 2.4% | −3.0 percentage points | +0.4 percentage points | −3.4 percentage points |
| 2025 | −10.5% | 1.9% | −14.6 percentage points | −0.5 percentage points | −14.1 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 Xus 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 Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
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 Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
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 Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
Source: SSB (14710, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
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 Xus AS fell 14.6 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 | – | – | 7.1% | 4.0% | −10.5% | – |
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
Xus AS had an operating margin of −10.5% and an equity ratio of −19.7% in 2025, and ranks 7,487 of 8,047 in Overnatting og servering.
From 2024 to 2025: went from a profit to a loss before tax and the operating margin fell from 4.0% to −10.5%.
This text is generated automatically from the 2025 accounts.
Three simple methods
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 19.8 | not meaningful |
| EV/EBIT | 16.2 | not meaningful |
| P/B | 3.3 | not meaningful |
The multiples are from the listed industry that matches the NACE code (56): Restaurant/Dining.
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
- critical
Equity is negative. How will it be rebuilt, and what do lenders and the auditor say about going concern?
Based on: Equity ratio −19.7% (median 15.1%).
- critical
Consider strengthening liquidity: current liabilities are 3.5 times current assets.
Based on: Current ratio 0.28 (median 1.02).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −10.5% (median 1.3%).
- watch
The operating margin is lower than at three in four companies in the sector. Where do costs differ from competitors?
Based on: Operating margin −10.5% (median 1.9%).
- 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 −26.6% (median −10.3%); Current ratio 0.28 (median 1.02).
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
- critical Negative equity
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 | 13 | weight 40% |
|---|---|---|
| Solidity | 0 | weight 20% |
| Liquidity | 11 | weight 5% |
| Growth | 28 | weight 25% |
| Consistency | 36 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 40 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Xus AS?
The operating margin was −10.5% in 2025, against a median of 1.9% among companies in the Morning class Micro in the same sector. Return on assets was −39.3%. The company made a loss before tax.
How solid is Xus AS?
The equity ratio was −19.7% in 2025 (median 15.1%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Xus AS like?
The current ratio was 0.28 in 2025 (median 1.02). Current assets did not cover current liabilities.
How does Xus AS compare in Overnatting og servering?
Xus AS ranks 7,487 of 8,047 in Overnatting og servering for 2025. Among companies in the Morning class Micro it is number 5,046 of 5,482. Revenue changed by 3.7% 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 |
|---|---|---|---|---|
| Aas Bistro AS |  Lion |
6 MNOK | 2.6% | 61 |
| Sub Bodø AS | Lion |
6 MNOK | 1.4% | 53 |
| Ninas Mat AS |  Beaver |
6 MNOK | 0.9% | 52 |
| Xus AS (this company) | Beaver |
6 MNOK | −10.5% | 16 |
| Divisi AS | Beaver |
6 MNOK | −2.5% | 28 |
| Uno Marineholmen AS | Beaver |
6 MNOK | −18.3% | 7 |
| Grand Pizza AS · same municipality |  Cheetah |
6 MNOK | 6.2% | 64 |
| His Pizza AS | Cheetah |
6 MNOK | 5.4% | 56 |
| Majorstuen Takeaway AS · same municipality | Lion |
6 MNOK | 6.8% | 58 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
From the Central Coordinating Register
- Org. no.
- 930009911
- Legal form
- AS
- Sector
- Overnatting og servering (56.110)
- Morning company class
- Micro
- Employees
- 8 registered 10 October 2026
- Founded
- 8 September 2022 4 years in operation
- Share capital
- 0.05 MNOK
- Business address
- Frognerveien 58, 0266 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 10 October 2022
- 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 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 100%
- 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 6 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 52 | 54 | 16 | |
| Rank | 3,266 | 3,306 | 7,487 | |
| Operating margin | 7.1% | 4.0% | −10.5% | |
| Return on assets | 17.2% | 12.8% | −39.3% | |
| Equity ratio | 6.1% | 16.2% | −19.7% | |
| Current ratio | 0.25 | 0.39 | 0.28 | |
| Revenue growth | – | 27.6% | 3.7% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 4.7 MNOK | 5.9 MNOK | 6.2 MNOK |
| Operating profit | 0.3 MNOK | 0.2 MNOK | −0.6 MNOK |
| Profit before tax | 0.3 MNOK | 0.2 MNOK | −0.6 MNOK |
| Tax expense | 0.0 MNOK | 0.1 MNOK | 0.0 MNOK |
| Net profit | 0.3 MNOK | 0.2 MNOK | −0.6 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 1.9 MNOK | 1.9 MNOK | 1.6 MNOK |
| Current assets | 0.4 MNOK | 0.6 MNOK | 0.6 MNOK |
| Equity | 0.1 MNOK | 0.3 MNOK | −0.3 MNOK |
| Retained earnings | 0.1 MNOK | 0.3 MNOK | −0.4 MNOK |
| Total liabilities | 1.8 MNOK | 1.6 MNOK | 2.0 MNOK |
| Current liabilities | 1.8 MNOK | 1.6 MNOK | 2.0 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 6 November 2026, accounts id 6433891.
Further
Similar companies
- Sub 5 AS index 16, rank 7,482 · compare
- Haugli Pizza og Grill AS index 16, rank 7,483 · compare
- Kompis Lillo Gård AS index 16, rank 7,485 · compare
- Nadines Kitchen AS index 16, rank 7,488 · compare
- Peppernexpress AS index 16, rank 7,491 · compare