Headspin AS
Score · fiscal year 2025
11of 100
How to read this: the company is ahead of 3 % of companies in the Morning class Small in the same sector in 2025. What does this mean?
Rank in the Morning class Small: 1,402 of 1,439 · What are Morning company classes?
Place in the whole sector: 4,078 of 4,183 · Teknisk tjenesteyting og forskning
Profile
Beaver · Builder
Lower profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 12 and solidity 0 out of 100 among companies in the Morning class Small in the same sector in 2025. Methodology
Against the sector
Headspin AS is 40 points below the median for companies in the Morning class Small in the same sector in 2025.
Median score 51 among 1,439 companies.
Against companies in the Morning class Small in the same sector in 2025: operating margin −4.6% (median 5.6%) and equity ratio −9.4% (median 33.2%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 23 MNOK | 20 MNOK |
| Operating margin | −4.6% | 5.6% |
| Profit margin | −4.7% | 5.6% |
| Return on assets | −27.5% | 13.9% |
| Equity ratio | −9.4% | 33.2% |
| Debt-to-equity | – | 1.75 |
| Current ratio | 0.87 | 1.43 |
| Revenue growth | −24.4% | 8.5% |
| Revenue per employee | 1.37 MNOK | 1.64 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 11, Headspin AS does better than 3% of companies in the Morning class Small in the same sector (1,439 companies) in 2025.
Score 2023–2025
- Headspin AS
- Median: companies in the Morning class Small in the same sector
Headspin AS has a score of 11 for 2025, rank 4,078 of 4,183 in the sector.
Strongest: Consistency: percentile 32 against peers.
Weakest: Solidity: percentile 0 against peers, equity ratio −9.4% against a median of 33.2%. Growth: percentile 7 against peers, revenue growth −24.4% against a median of 8.5%.
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 −9.4% (median 33.2%).
- Consider strengthening liquidity: current liabilities are 1.2 times current assets. Based on: current ratio 0.87 (median 1.43).
- The company made a loss before tax. Are these one-off items or a pattern? Based on: profit margin −4.7% (median 5.6%).
- 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 Headspin AS fell by 6.5 percentage points. Comparable companies rose by a median 0.8 points. So the company did 7.3 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Headspin AS moved the same way as comparable companies 0 times. About 13% 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 | 1.8% | 4.8% | +0.7 percentage points | −0.5 percentage points | +1.2 percentage points |
| 2025 | −4.6% | 5.6% | −6.5 percentage points | +0.8 percentage points | −7.3 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 Headspin AS. The figures stand side by side; we claim no cause.
Turnover index: architectural and engineering activities (indeks (2021 = 100))
Turnover index: architectural and engineering activities rose 8.1% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: architectural and engineering activities, annual average | 99.0 | 108.8 | 127.9 | 146.4 | 158.3 | 155.2 (so far) |
| Change from the year before | +9.8% | +9.9% | +17.5% | +14.5% | +8.1% | −1.9% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: advertising and market research (indeks (2021 = 100))
Turnover index: advertising and market research rose 3.6% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: advertising and market research, annual average | 99.4 | 113.5 | 108.3 | 106.9 | 110.7 | 126.1 (so far) |
| Change from the year before | +35.1% | +14.2% | −4.6% | −1.3% | +3.6% | +13.9% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: other professional and technical activities (indeks (2021 = 100))
Turnover index: other professional and technical activities rose 6.2% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: other professional and technical activities, annual average | 98.3 | 121.6 | 139.4 | 131.0 | 139.1 | 158.0 (so far) |
| Change from the year before | +29.9% | +23.7% | +14.6% | −6.0% | +6.2% | +13.6% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
Source: SSB (13863, CC BY 4.0). Source
Service prices: architects and engineering (indeks (2021 = 100))
Service prices: architects and engineering rose 3.2% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: architects and engineering, annual average | 100.0 | 103.6 | 107.5 | 111.2 | 114.7 | 119.4 (so far) |
| Change from the year before | +1.2% | +3.5% | +3.8% | +3.4% | +3.2% | +4.2% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
Source: SSB (14335, CC BY 4.0). Source
Oil price (export price of crude oil) (kr per fat)
Oil price (export price of crude oil) fell 17.6% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Oil price (export price of crude oil), annual average | 609 | 979 | 877 | 859 | 708 | 881 (so far) |
| Change from the year before | +61.1% | +60.8% | −10.5% | −2.0% | −17.6% | +24.5% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
Source: SSB (08799, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Headspin AS fell 6.5 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 | – | – | 1.1% | 1.8% | −4.6% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Headspin AS fell 6.5 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 | – | – | 1.1% | 1.8% | −4.6% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wage index: architects and engineering (indeks)
Wage index: architects and engineering rose 4.7% in 2025; the operating margin of Headspin AS fell 6.5 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: architects and engineering, annual average | 90.5 | 90.9 | 96.0 | 100.9 | 105.6 | 109.2 (so far) |
| Change from the year before | +7.4% | +0.5% | +5.6% | +5.2% | +4.7% | +3.4% |
| The company's operating margin | – | – | 1.1% | 1.8% | −4.6% | – |
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
Headspin AS had an operating margin of −4.6% and an equity ratio of −9.4% in 2025, and ranks 4,078 of 4,183 in Teknisk tjenesteyting og forskning.
From 2024 to 2025: went from a profit to a loss before tax and the equity ratio fell from 11.9% to −9.4%.
This text is generated automatically from the 2025 accounts.
Three simple methods
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 18.6 | not meaningful |
| EV/EBIT | 15.9 | not meaningful |
| P/B | 3.2 | not meaningful |
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 −9.4% (median 33.2%).
- watch
Consider strengthening liquidity: current liabilities are 1.2 times current assets.
Based on: Current ratio 0.87 (median 1.43).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −4.7% (median 5.6%).
- 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 −4.6% (median 5.6%).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.9% 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 −0.2%. Based on the 8 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 12 | weight 30% |
|---|---|---|
| Solidity | 0 | weight 25% |
| Liquidity | 12 | weight 15% |
| Growth | 7 | weight 15% |
| Consistency | 32 | weight 15% |
Durability: 23 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Headspin AS?
The operating margin was −4.6% in 2025, against a median of 5.6% among companies in the Morning class Small in the same sector. Return on assets was −27.5%. The company made a loss before tax.
How solid is Headspin AS?
The equity ratio was −9.4% in 2025 (median 33.2%). Equity is negative, so liabilities exceed assets.
What is the liquidity of Headspin AS like?
The current ratio was 0.87 in 2025 (median 1.43). Current assets did not cover current liabilities.
How does Headspin AS compare in Teknisk tjenesteyting og forskning?
Headspin AS ranks 4,078 of 4,183 in Teknisk tjenesteyting og forskning for 2025. Among companies in the Morning class Small it is number 1,402 of 1,439. Revenue changed by −24.4% from the year before.
Public contracts
- Contracts awarded since 2024
- 0
- Total awarded value since 2024
- value not stated
| Date | Buyer | Notice | Value |
|---|---|---|---|
| 4 September 2023 | Statens vegvesen | Rammeavtale for kjøp av konsulenttjenester innen pedagogisk rådgivning og produksjon av digitalt læremateriell | 20.0 MNOK (framework) |
Based on notices in Doffin. Does not show call-offs under framework agreements or purchases below the publication threshold. Values are as stated by the buyer.
Source: Doffin (DFØ), fetched 27 October 2026. Winners are matched on organisation number.
Contains data under the Norwegian licence for public data (NLOD 2.0) made available by Doffin/the Norwegian Agency for Public and Financial Management (DFØ). NLOD 2.0
From the Central Coordinating Register
- Org. no.
- 914036534
- Legal form
- AS
- Sector
- Teknisk tjenesteyting og forskning (74.120)
- Morning company class
- Small
- Employees
- 17 registered 10 July 2026
- Founded
- 20 August 2014 12 years in operation
- Share capital
- 0.19 MNOK
- Business address
- Nedre Bakklandet 58C, 7014 TRONDHEIM
- Municipality
- Trondheim rank 3 of 11 in KOSTRA group 12
- 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
- 7
- Largest owner
- 32.9% · top three 80.0%
- Split
- companies 95% · private persons 5% · foreign 0%
- Thruster AS · 32.9%
- Brekke Invest AS · 32.9%
- Lone Pine Invest AS · 14.1%
- Wunderscape AS · 14.1%
- Lud 2 Holding AS · 1.2%
- 2 private persons · 4.7%
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.
Figures last fetched 30 October 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 20 | 37 | 11 | |
| Rank | 3,553 | 3,072 | 4,078 | |
| Operating margin | 1.1% | 1.8% | −4.6% | |
| Return on assets | 4.0% | 9.2% | −27.5% | |
| Equity ratio | 4.7% | 11.9% | −9.4% | |
| Current ratio | 1.02 | 1.10 | 0.87 | |
| Revenue growth | – | 10.9% | −24.4% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 27.7 MNOK | 30.7 MNOK | 23.2 MNOK |
| Operating profit | 0.3 MNOK | 0.6 MNOK | −1.1 MNOK |
| Profit before tax | 0.2 MNOK | 0.5 MNOK | −1.1 MNOK |
| Tax expense | 0.1 MNOK | 0.1 MNOK | 0.0 MNOK |
| Net profit | 0.2 MNOK | 0.4 MNOK | −1.1 MNOK |
| Financial expenses | 0.1 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 7.5 MNOK | 6.3 MNOK | 3.9 MNOK |
| Current assets | 7.3 MNOK | 6.1 MNOK | 3.7 MNOK |
| Equity | 0.4 MNOK | 0.7 MNOK | −0.4 MNOK |
| Retained earnings | 0.2 MNOK | 0.5 MNOK | −0.6 MNOK |
| Total liabilities | 7.2 MNOK | 5.6 MNOK | 4.2 MNOK |
| Current liabilities | 7.2 MNOK | 5.6 MNOK | 4.2 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 30 October 2026, accounts id 7077024.
Further
Similar companies
- The Arch AS index 11, rank 4,077 · compare
- Mesh Youngstorget AS index 11, rank 4,080 · compare
- Alnavet AS index 11, rank 4,083 · compare
- Osn Objektsikring AS index 11, rank 4,085 · compare
- Släger AS index 11, rank 4,086 · compare