Setesdal Bilruter Eigedom 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 Micro in the same sector. Green is better than most, amber about like the industry and red weaker than most.
- Profitability · operating margin 62.8% Better than the industry Industry: 47.7%
- Returns · return on assets 16.1% Better than the industry Industry: 7.8%
- Solidity · equity ratio 31.2% About like the industry Industry: 27.9%
- Liquidity · current ratio 3.74 Better than the industry Industry: 1.40
- Growth · revenue growth 68.1% Better than the industry Industry: 3.3%
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 Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 2,857 of 23,907 · What are Morning company classes?
Place in the whole sector: 3,462 of 30,137 · Eiendom
Profile
Lion · Leader
High profitability, high resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 74 and resilience 52 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Setesdal Bilruter Eigedom AS is 19 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 50 among 23,901 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 62.8% (median 47.7%) and equity ratio 31.2% (median 27.9%).
How it has gone · 2023–2025
Revenue rose by 73 % from 2023 to 2025, to 3.1 MNOK. The operating margin rose from 41.9% in 2023 to 62.8% in 2025. The equity ratio fell from 55.6% in 2023 to 31.2% 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 | 1.8 MNOK | 1.9 MNOK | 3.1 MNOK |
| Operating profit | 0.8 MNOK | 0.9 MNOK | 2.0 MNOK |
| Net profit | 0.7 MNOK | 0.6 MNOK | 1.4 MNOK |
| Total assets | 10.1 MNOK | 10.9 MNOK | 12.7 MNOK |
| Equity | 5.6 MNOK | 3.2 MNOK | 4.0 MNOK |
| Total liabilities | 4.5 MNOK | 7.7 MNOK | 8.7 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.
- 965632166
- Legal form
- AS · part of a group
- Sector
- Eiendom (68.200)
- Purpose
- Handel, utvikling, kjøp, sal og utleige av fast eigedom, og anne verksemd som naturleg fell inn under dette ved aksjekjøp eller på annan måte.
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 12 December 1992 33 years in operation
- Share capital
- 0.10 MNOK
- Business address
- Bjoråvegen 72, 4735 EVJE (EVJE OG HORNNES)
- Municipality
- Evje og Hornnes rank 10–32 of 39 in KOSTRA group 4
- Latest accounts filed
- 2025
- VAT registered
- Yes
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
Setesdal Bilruter Eigedom AS has a score of 69 for 2025, rank 3,462 of 30,137 in the sector.
Strongest: Growth: percentile 84 against peers, revenue growth 68.1% against a median of 3.3%. Profitability: percentile 74 against peers, operating margin 62.8% against a median of 47.7%.
No area is clearly below its peers.
Worth a closer look
- Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group? Based on: receivable days 165 days (median 40 days).
- The change in operating margin in 2025 was 14.3 percentage points better than for comparable companies: the company +15.1, the industry +0.7 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
- watch
Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group?
Based on: Receivable days 165 days (median 40 days).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 2.7% 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 2022, the sector's weakest year, for this company.
The sector's weakest year was 2022, with a median operating margin of 15.2%. 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 | 74 | weight 40% |
|---|---|---|
| Solidity | 51 | weight 20% |
| Liquidity | 74 | weight 5% |
| Growth | 84 | weight 25% |
| Consistency | 43 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 60 (average over 3 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 | 3 MNOK | 2 MNOK |
| Operating margin | 62.8% | 47.7% |
| Profit margin | 57.5% | 24.4% |
| Return on assets | 16.1% | 7.8% |
| Equity ratio | 31.2% | 27.9% |
| Debt-to-equity | 2.20 | 2.10 |
| Current ratio | 3.74 | 1.40 |
| Revenue growth | 68.1% | 3.3% |
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 69, Setesdal Bilruter Eigedom AS does better than 88% of companies in the Morning class Micro in the same sector (23,907 companies) in 2025.
Score 2023–2025
- Setesdal Bilruter Eigedom 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. |
165 days | 40 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 | 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. |
15.8% | −12.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
58.9% | 54.9% | |
| 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. |
8.3 | 1.8 | |
| 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. |
2.7% | 5.0% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
89.4% | 87.8% | |
Net working capital (current assets less bank deposits less current liabilities): 0.5 MNOK.
Of the financial costs of 0.2 MNOK, 0.2 MNOK is reported as interest costs in the accounts.
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.
The industry or the company: what drove the result?
In 2025 the operating margin of Setesdal Bilruter Eigedom AS rose by 15.1 percentage points. Comparable companies rose by a median 0.7 points. So the company did 14.3 points better than the industry, for reasons of its own.
Over 2 year-to-year changes Setesdal Bilruter Eigedom AS moved the same way as comparable companies 2 times. About 8% 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 | 47.8% | 46.9% | +5.9 percentage points | +0.9 percentage points | +5.0 percentage points |
| 2025 | 62.8% | 47.7% | +15.1 percentage points | +0.7 percentage points | +14.3 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 Setesdal Bilruter Eigedom AS. The figures stand side by side; we claim no cause.
House prices (existing homes) (indeks (2015 = 100))
House prices (existing homes) rose 5.5% in 2025; the operating margin of Setesdal Bilruter Eigedom AS rose 15.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| House prices (existing homes), annual average | 134.5 | 141.6 | 140.8 | 144.6 | 152.5 | 158.7 (so far) |
| Change from the year before | +10.5% | +5.2% | −0.5% | +2.7% | +5.5% | +4.1% |
| The company's operating margin | – | – | 41.9% | 47.8% | 62.8% | – |
Source: SSB (07221, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Setesdal Bilruter Eigedom AS rose 15.1 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 | – | – | 41.9% | 47.8% | 62.8% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Construction cost index for dwellings (indeks (2015 = 100))
Construction cost index for dwellings rose 4.3% in 2025; the operating margin of Setesdal Bilruter Eigedom AS rose 15.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Construction cost index for dwellings, annual average | 124.2 | 135.1 | 141.1 | 146.4 | 152.7 | 158.4 (so far) |
| Change from the year before | +8.7% | +8.8% | +4.4% | +3.7% | +4.3% | +3.7% |
| The company's operating margin | – | – | 41.9% | 47.8% | 62.8% | – |
Source: SSB (08651, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Setesdal Bilruter Eigedom AS rose 15.1 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 | – | – | 41.9% | 47.8% | 62.8% | – |
Source: SSB (14710, CC BY 4.0). Source
Wage index: real estate (indeks)
Wage index: real estate rose 5.2% in 2025; the operating margin of Setesdal Bilruter Eigedom AS rose 15.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: real estate, annual average | 91.7 | 94.3 | 96.8 | 103.2 | 108.5 | 111.3 (so far) |
| Change from the year before | +5.2% | +2.9% | +2.6% | +6.5% | +5.2% | +2.6% |
| The company's operating margin | – | – | 41.9% | 47.8% | 62.8% | – |
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
Setesdal Bilruter Eigedom AS had an operating margin of 62.8% and an equity ratio of 31.2% in 2025, and ranks 3,462 of 30,137 in Eiendom.
From 2024 to 2025: the operating margin rose from 47.8% to 62.8% and revenue grew by 68%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 2 MNOK and 8 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.5 | 6 MNOK |
| EV/EBIT | 19.2 | 8 MNOK |
| P/B | 0.7 | 2 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 23 MNOK |
| Enterprise value after the size adjustment | 14 MNOK |
| Less net debt (rough figure) | 6 MNOK |
| Equity value | 8 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 40% 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 (68.2): R.E.I.T..
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
Questions and answers
How profitable is Setesdal Bilruter Eigedom AS?
The operating margin was 62.8% in 2025, against a median of 47.7% among companies in the Morning class Micro in the same sector. Return on assets was 16.1%.
How solid is Setesdal Bilruter Eigedom AS?
The equity ratio was 31.2% in 2025 (median 27.9%). Debt-to-equity was 2.20 (median 2.10).
What is the liquidity of Setesdal Bilruter Eigedom AS like?
The current ratio was 3.74 in 2025 (median 1.40).
How does Setesdal Bilruter Eigedom AS compare in Eiendom?
Setesdal Bilruter Eigedom AS ranks 3,462 of 30,137 in Eiendom for 2025. Among companies in the Morning class Micro it is number 2,857 of 23,907. Revenue changed by 68.1% 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 |
|---|---|---|---|---|
| Kaiveien 13 AS |  Lion |
3 MNOK | 110.3% | 86 |
| Kirkegata 59 AS | Lion |
3 MNOK | 82.1% | 71 |
| Næringsveien 30 AS |  Cheetah |
3 MNOK | 74.6% | 51 |
| Reistad Arena Eiendom AS |  Elephant |
3 MNOK | 39.0% | 49 |
| Setesdal Bilruter Eigedom AS (this company) | Lion |
3 MNOK | 62.8% | 69 |
| Xania Rental AS | Cheetah |
3 MNOK | 43.7% | 52 |
| Odlo Næring AS | Cheetah |
3 MNOK | 60.9% | 54 |
| Skullerud Butikkeiendom AS | Lion |
3 MNOK | 63.7% | 54 |
| Haga Mat Eigedom AS |  Beaver |
3 MNOK | 44.2% | 44 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
Group accounts
The company is registered as part of a group, but we have no group accounts for it. Group accounts are filed by the parent company, and open data does not say which company that is.
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.
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.
No owner holds more than half of the shares in LL Setesdal Bilruter.
Group accounts. LL Setesdal Bilruter for 2025: index 24 of 100, number 28 of 29 groups. See the group accounts
The group in figures
- Sectors
- Transport og lagring (3 companies), 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
- 228 in all. Evje og Hornnes 194, Arendal 34 Registered employees in the Central Coordinating Register, by the municipality of the business address. Employees may work elsewhere.
- Loss
- 2 companies: LL Setesdal Bilruter, Otra Buss 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.
-
LL Setesdal Bilruter
- Setesdal Bilruter Eigedom AS you are here
- Otra Buss AS
- Agder Buss 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.
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 7 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: LL SETESDAL BILRUTER (100%)
Ultimate owner: LL SETESDAL BILRUTER
The owner: the majority owner LL SETESDAL BILRUTER (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.
- LL SETESDAL BILRUTER · 100.0%
Change 2007–2025: no material change in the 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 9 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 64 | 49 | 69 | |
| Rank | 6,875 | 15,370 | 3,462 | |
| Operating margin | 41.9% | 47.8% | 62.8% | |
| Return on assets | 10.2% | 9.0% | 16.1% | |
| Equity ratio | 55.6% | 29.2% | 31.2% | |
| Current ratio | 9.38 | 0.28 | 3.74 | |
| Revenue growth | – | 3.1% | 68.1% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 1.8 MNOK | 1.9 MNOK | 3.1 MNOK |
| Operating profit | 0.8 MNOK | 0.9 MNOK | 2.0 MNOK |
| Profit before tax | 0.9 MNOK | 0.8 MNOK | 1.8 MNOK |
| Tax expense | 0.2 MNOK | 0.2 MNOK | 0.4 MNOK |
| Net profit | 0.7 MNOK | 0.6 MNOK | 1.4 MNOK |
| Financial expenses | 0.1 MNOK | 0.2 MNOK | 0.2 MNOK |
| Total assets | 10.1 MNOK | 10.9 MNOK | 12.7 MNOK |
| Current assets | 2.9 MNOK | 0.9 MNOK | 3.5 MNOK |
| Equity | 5.6 MNOK | 3.2 MNOK | 4.0 MNOK |
| Retained earnings | 2.7 MNOK | 0.3 MNOK | 1.1 MNOK |
| Total liabilities | 4.5 MNOK | 7.7 MNOK | 8.7 MNOK |
| Current liabilities | 0.3 MNOK | 3.4 MNOK | 0.9 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 7076455.
Further
Similar companies
- Haby Grønliveien 3 AS index 69, rank 3,461 · compare
- Star Motor Eiendom AS index 69, rank 3,463 · compare
- Halsetsvea Eiendom AS index 69, rank 3,464 · compare
- Schumann Utleie AS index 69, rank 3,466 · compare
- Silovegen 24 AS index 69, rank 3,467 · compare