Regnorgården 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
32of 100
How to read this: the company is ahead of 16 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 20,173 of 23,907 · What are Morning company classes?
Place in the whole sector: 25,543 of 30,137 · Eiendom
Profile
Beaver · Builder
Lower profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 46 and resilience 16 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Regnorgården AS is 18 points below 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 25.0% (median 47.7%) and equity ratio −27.4% (median 27.9%).
How it has gone · 2023–2025
Revenue rose by 12 % from 2023 to 2025, to 3.8 MNOK. The operating margin fell from 37.4% in 2023 to 25.0% in 2025. The equity ratio is about the same: −27.4% in 2025 against −27.1% in 2023.
Amounts in the reporting currency. The full year-by-year table is further down under «Details». See every figure year by year
Regnorgården AS has a score of 32 for 2025, rank 25,543 of 30,137 in the sector.
Strongest: Profitability: percentile 46 against peers, operating margin 25.0% against a median of 47.7%.
Weakest: Solidity: percentile 0 against peers, equity ratio −27.4% against a median of 27.9%. Liquidity: percentile 20 against peers, current ratio 0.36 against a median of 1.40.
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 −27.4% (median 27.9%).
- Consider strengthening liquidity: current liabilities are 2.7 times current assets. Based on: current ratio 0.36 (median 1.40).
- The operating result covers the financial costs less than one and a half times. How much higher interest or a weaker year can the company take? Based on: interest coverage (times) 1.2 (median 1.8); financial costs as a share of debt 6.8% (median 5.0%).
- 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
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 −27.4% (median 27.9%).
- critical
Consider strengthening liquidity: current liabilities are 2.7 times current assets.
Based on: Current ratio 0.36 (median 1.40).
- watch
The operating result covers the financial costs less than one and a half times. How much higher interest or a weaker year can the company take?
Based on: Interest coverage (times) 1.2 (median 1.8); Financial costs as a share of debt 6.8% (median 5.0%).
- 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 −14.5% (median −12.4%); Current ratio 0.36 (median 1.40).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 6.8% 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 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 | 46 | weight 40% |
|---|---|---|
| Solidity | 0 | weight 20% |
| Liquidity | 20 | weight 5% |
| Growth | 33 | weight 25% |
| Consistency | 45 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 33 (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 | 4 MNOK | 2 MNOK |
| Operating margin | 25.0% | 47.7% |
| Profit margin | 4.8% | 24.4% |
| Return on assets | 10.7% | 7.8% |
| Equity ratio | −27.4% | 27.9% |
| Debt-to-equity | – | 2.10 |
| Current ratio | 0.36 | 1.40 |
| Revenue growth | −1.6% | 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 32, Regnorgården AS does better than 16% of companies in the Morning class Micro in the same sector (23,907 companies) in 2025.
Score 2023–2025
- Regnorgården 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 | 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. |
−14.5% | −12.4% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
59.7% | 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. |
1.2 | 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. |
6.8% | 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. |
94.3% | 87.8% | |
Net working capital (current assets less bank deposits less current liabilities): −0.6 MNOK.
Of the financial costs of 0.8 MNOK, 0.8 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 Regnorgården AS fell by 0.5 percentage points. Comparable companies rose by a median 0.7 points. So the company did 1.3 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Regnorgården AS moved the same way as comparable companies 0 times. About 10% 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 | 25.5% | 46.9% | −11.9 percentage points | +0.9 percentage points | −12.8 percentage points |
| 2025 | 25.0% | 47.7% | −0.5 percentage points | +0.7 percentage points | −1.3 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 Regnorgården 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 Regnorgården AS fell 0.5 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 | – | – | 37.4% | 25.5% | 25.0% | – |
Source: SSB (07221, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Regnorgården AS fell 0.5 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 | – | – | 37.4% | 25.5% | 25.0% | – |
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 Regnorgården AS fell 0.5 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 | – | – | 37.4% | 25.5% | 25.0% | – |
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 Regnorgården AS fell 0.5 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 | – | – | 37.4% | 25.5% | 25.0% | – |
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 Regnorgården AS fell 0.5 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 | – | – | 37.4% | 25.5% | 25.0% | – |
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
Regnorgården AS had an operating margin of 25.0% and an equity ratio of −27.4% in 2025, and ranks 25,543 of 30,137 in Eiendom.
No large changes in the key figures from 2024 to 2025.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 1 MNOK and 2 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 10.5 | 1 MNOK |
| EV/EBIT | 19.2 | 2 MNOK |
| P/B | 0.7 | not meaningful |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 21 MNOK |
| Enterprise value after the size adjustment | 13 MNOK |
| Less net debt (rough figure) | 11 MNOK |
| Equity value | 2 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 84% 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 Regnorgården AS?
The operating margin was 25.0% in 2025, against a median of 47.7% among companies in the Morning class Micro in the same sector. Return on assets was 10.7%.
How solid is Regnorgården AS?
The equity ratio was −27.4% in 2025 (median 27.9%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Regnorgården AS like?
The current ratio was 0.36 in 2025 (median 1.40). Current assets did not cover current liabilities.
How does Regnorgården AS compare in Eiendom?
Regnorgården AS ranks 25,543 of 30,137 in Eiendom for 2025. Among companies in the Morning class Micro it is number 20,173 of 23,907. Revenue changed by −1.6% 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 |
|---|---|---|---|---|
| Aromagården AS |  Lion |
4 MNOK | 67.5% | 67 |
| Gasolin Mjøsa Vest AS · same municipality | Lion |
4 MNOK | 57.5% | 54 |
| Møllendalsveien 65 Næring AS |  Elephant |
4 MNOK | 37.7% | 49 |
| Regnorgården AS (this company) |  Beaver |
4 MNOK | 25.0% | 32 |
| TK 26 Eiendom AS |  Cheetah |
4 MNOK | 48.6% | 40 |
| Strømm Eiendom AS | Lion |
4 MNOK | 20.7% | 59 |
| Arne Nielsen Eiendom AS | Lion |
4 MNOK | 97.2% | 74 |
| Smed T Kristiansen Eiendom AS | Cheetah |
4 MNOK | 66.0% | 51 |
| Lenagata 32 AS | Cheetah |
4 MNOK | 53.3% | 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.
- 985224331
- Legal form
- AS
- Sector
- Eiendom (68.200)
- Purpose
- Engroshandel med maskiner og utstyr for jordbruk og skogbruk, vaktmestertjenester, samt eie og utleie av fast eiendom og alt som står i forbindelse med dette.
- Morning company class
- Micro
- Employees
- 0–4 (not registered) Payroll costs in the accounts: 1.2 MNOK (2025).
- Founded
- 20 December 2002 23 years in operation
- Share capital
- 0.10 MNOK
- Business address
- Hønengata 70A, 3515 HØNEFOSS (RINGERIKE)
- Municipality
- Ringerike rank 6–11 of 13 in KOSTRA group 10
- Audit
- Audit opted out from 17 January 2023
- 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
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 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 100%
- Group chain
- Ultimate owner: private person
Change 2007–2025: 100% of the shares changed owner (1 new and 1 departed owners). The majority owner changed.
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 | 32 | 34 | 32 | |
| Rank | 21,608 | 23,275 | 25,543 | |
| Operating margin | 37.4% | 25.5% | 25.0% | |
| Return on assets | 13.0% | 10.8% | 10.7% | |
| Equity ratio | −27.1% | −28.8% | −27.4% | |
| Current ratio | 0.17 | 0.17 | 0.36 | |
| Revenue growth | – | 14.2% | −1.6% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 3.4 MNOK | 3.9 MNOK | 3.8 MNOK |
| Operating profit | 1.3 MNOK | 1.0 MNOK | 1.0 MNOK |
| Profit before tax | 0.5 MNOK | 0.2 MNOK | 0.2 MNOK |
| Tax expense | 0.1 MNOK | 0.2 MNOK | 0.0 MNOK |
| Net profit | 0.4 MNOK | 0.0 MNOK | 0.2 MNOK |
| Financial expenses | 0.7 MNOK | 0.8 MNOK | 0.8 MNOK |
| Total assets | 9.8 MNOK | 9.2 MNOK | 9.0 MNOK |
| Current assets | 0.1 MNOK | 0.1 MNOK | 0.2 MNOK |
| Equity | −2.6 MNOK | −2.6 MNOK | −2.5 MNOK |
| Retained earnings | −2.7 MNOK | −2.7 MNOK | −2.6 MNOK |
| Total liabilities | 12.4 MNOK | 11.8 MNOK | 11.4 MNOK |
| Current liabilities | 0.9 MNOK | 0.6 MNOK | 0.6 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 9 November 2026, accounts id 6797396.
Further
Similar companies
- Tøyengata 21 AS index 32, rank 25,539 · compare
- Stakkevollvegen Eiendom AS index 32, rank 25,540 · compare
- Permian AS index 32, rank 25,541 · compare
- Glød Eiendom AS index 32, rank 25,542 · compare
- Ellingsen Eiendommer AS index 32, rank 25,545 · compare