Future Services AS
Score · fiscal year 2025
44of 100
How to read this: the company is ahead of 36 % of companies in the Morning class Medium in the same sector in 2025. What does this mean?
Rank in the Morning class Medium: 839 of 1,317 · What are Morning company classes?
Place in the whole sector: 2,702 of 4,312 · Industri
Profile
Cheetah · Sprinter
High profitability, lower solidity
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 97 and solidity 11 out of 100 among companies in the Morning class Medium in the same sector in 2025. Methodology
Against the sector
Future Services AS is 7 points below the median for companies in the Morning class Medium in the same sector in 2025.
Median score 51 among 1,317 companies.
Against companies in the Morning class Medium in the same sector in 2025: operating margin 20.6% (median 4.9%) and equity ratio 14.5% (median 39.3%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 57 MNOK | 116 MNOK |
| Operating margin | 20.6% | 4.9% |
| Profit margin | 20.5% | 4.8% |
| Return on assets | 63.5% | 10.4% |
| Equity ratio | 14.5% | 39.3% |
| Debt-to-equity | 5.91 | 1.50 |
| Current ratio | 1.17 | 1.54 |
| Revenue growth | −15.9% | 7.0% |
| Revenue per employee | 3.80 MNOK | 2.92 MNOK |
The median and “ahead of” refer to companies in the Morning class Medium in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 44, Future Services AS does better than 36% of companies in the Morning class Medium in the same sector (1,317 companies) in 2025.
Score 2023–2025
- Future Services AS
- Median: companies in the Morning class Medium in the same sector
Future Services AS has a score of 44 for 2025, rank 2,702 of 4,312 in the sector.
Strongest: Profitability: percentile 97 against peers, operating margin 20.6% against a median of 4.9%.
Weakest: Growth: percentile 9 against peers, revenue growth −15.9% against a median of 7.0%. Solidity: percentile 11 against peers, equity ratio 14.5% against a median of 39.3%.
Worth a closer look
- What lies behind weak growth, and will it last?
- What lies behind weak solidity, and will it last?
- The change in operating margin in 2025 was 12.7 percentage points weaker than for comparable companies: the company −13.3, the industry −0.5 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
The industry or the company: what drove the result?
In 2025 the operating margin of Future Services AS fell by 13.3 percentage points. Comparable companies fell by a median 0.5 points. So the company did 12.7 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Future Services AS moved the same way as comparable companies 1 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 | 33.8% | 5.4% | −2.0 percentage points | +0.8 percentage points | −2.8 percentage points |
| 2025 | 20.6% | 4.9% | −13.3 percentage points | −0.5 percentage points | −12.7 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 Future Services AS. The figures stand side by side; we claim no cause.
Producer prices in manufacturing (indeks (2021 = 100))
Producer prices in manufacturing rose 2.9% in 2025; the operating margin of Future Services AS fell 13.3 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Producer prices in manufacturing, annual average | 100.0 | 124.7 | 129.5 | 134.4 | 138.3 | 146.0 (so far) |
| Change from the year before | +10.7% | +24.7% | +3.9% | +3.7% | +2.9% | +5.6% |
| The company's operating margin | – | – | 35.8% | 33.8% | 20.6% | – |
Source: SSB (12462, CC BY 4.0). Source
EUR/NOK (kr)
EUR/NOK rose 0.8% in 2025; the operating margin of Future Services AS fell 13.3 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 | – | – | 35.8% | 33.8% | 20.6% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wholesale power price (øre per kWh)
Wholesale power price rose 9.4% in 2025; the operating margin of Future Services AS fell 13.3 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wholesale power price, annual average | 64.2 | 141.7 | 72.0 | 49.4 | 54.0 | 96.5 (so far) |
| Change from the year before | +466.7% | +120.8% | −49.2% | −31.4% | +9.4% | +78.4% |
| The company's operating margin | – | – | 35.8% | 33.8% | 20.6% | – |
Source: SSB (09363, CC BY 4.0). Source
USD/NOK (kr)
USD/NOK fell 3.3% in 2025; the operating margin of Future Services AS fell 13.3 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| USD/NOK, annual average | 8.59 | 9.61 | 10.56 | 10.75 | 10.39 | 9.54 (so far) |
| Change from the year before | −8.8% | +11.9% | +9.9% | +1.7% | −3.3% | −8.2% |
| The company's operating margin | – | – | 35.8% | 33.8% | 20.6% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Wage index: fabricated metal products (indeks)
Wage index: fabricated metal products rose 5.8% in 2025; the operating margin of Future Services AS fell 13.3 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: fabricated metal products, annual average | 88.0 | 91.5 | 96.9 | 102.1 | 108.0 | 112.8 (so far) |
| Change from the year before | +3.1% | +3.9% | +6.0% | +5.4% | +5.8% | +4.5% |
| The company's operating margin | – | – | 35.8% | 33.8% | 20.6% | – |
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
Future Services AS had an operating margin of 20.6% and an equity ratio of 14.5% in 2025, and ranks 2,702 of 4,312 in Industri.
From 2024 to 2025: the operating margin fell from 33.8% to 20.6% and revenue fell by 16%.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 4 MNOK and 169 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.2 | 155 MNOK |
| EV/EBIT | 18.6 | 169 MNOK |
| P/B | 3.0 | 4 MNOK |
The listed basis is the value at listed multiples. The estimate is lowered by 46% for an unlisted company: 20% for lack of marketability and 32% for size (a small-company premium of 3% on the cost of equity).
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
No rules were triggered for this year.
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
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 0.4%. 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 | 97 | weight 30% |
|---|---|---|
| Solidity | 11 | weight 25% |
| Liquidity | 24 | weight 15% |
| Growth | 9 | weight 15% |
| Consistency | 50 | weight 15% |
Durability: 47 (average over 3 years)
Index version 2. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Future Services AS?
The operating margin was 20.6% in 2025, against a median of 4.9% among companies in the Morning class Medium in the same sector. Return on assets was 63.5%.
How solid is Future Services AS?
The equity ratio was 14.5% in 2025 (median 39.3%). Debt-to-equity was 5.91 (median 1.50).
What is the liquidity of Future Services AS like?
The current ratio was 1.17 in 2025 (median 1.54).
How does Future Services AS compare in Industri?
Future Services AS ranks 2,702 of 4,312 in Industri for 2025. Among companies in the Morning class Medium it is number 839 of 1,317. Revenue changed by −15.9% from the year before.
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
57 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 Hawk Infinity AS.
Group accounts. Hawk Infinity AS for 2025: index 63 of 100, number 20 of 114 groups. See the group accounts
-
Hawk Infinity AS
-
Hih II AS
-
Norinvest Holding AS
- Future Services AS you are here
- Artbox AS
-
- Medinovo AS
- Geograf Digital AS
- Org. no. 836579062
- Org. no. 936579310
- FS Mgmt AS
- HC Intbio AS
- Hih 16 AS
- Hih 17 AS
- Hih 18 AS
- Hih 19 AS
- Hih 20 AS
- Hih IX AS
- and 11 more companies
-
The tree shows up to 4 levels below the top. Large groups have more companies than shown.
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.
- 920648207
- Legal form
- AS · part of a group
- Sector
- Industri (33.120)
- Morning company class
- Medium
- Employees
- 15 registered 10 October 2026
- Founded
- 15 March 2018 8 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Narviga 5, 4633 KRISTIANSAND S
- Municipality
- Kristiansand rank 2–6 of 11 in KOSTRA group 12
- Latest accounts filed
- 2025
- Website
- futureservices.no
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: Norinvest Holding AS (100%)
Ultimate owner: Hawk Infinity AS
The owner: the majority owner Norinvest Holding AS (holds 100%) is registered as in voluntary liquidation. 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.
- Norinvest Holding AS · 100.0%
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 5 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 40 | 56 | 44 | |
| Rank | 2,731 | 1,643 | 2,702 | |
| Operating margin | 35.8% | 33.8% | 20.6% | |
| Return on assets | 80.6% | 64.1% | 63.5% | |
| Equity ratio | 0.2% | 7.6% | 14.5% | |
| Current ratio | 1.00 | 1.08 | 1.17 | |
| Revenue growth | – | 65.3% | −15.9% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 41.0 MNOK | 67.8 MNOK | 57.1 MNOK |
| Operating profit | 14.7 MNOK | 23.0 MNOK | 11.7 MNOK |
| Profit before tax | 14.6 MNOK | 23.0 MNOK | 11.7 MNOK |
| Tax expense | 3.2 MNOK | 5.1 MNOK | 2.6 MNOK |
| Net profit | 11.4 MNOK | 17.9 MNOK | 9.1 MNOK |
| Financial expenses | 0.1 MNOK | 0.3 MNOK | 0.1 MNOK |
| Total assets | 18.3 MNOK | 36.3 MNOK | 18.7 MNOK |
| Current assets | 18.3 MNOK | 36.3 MNOK | 18.7 MNOK |
| Equity | 0.0 MNOK | 2.7 MNOK | 2.7 MNOK |
| Retained earnings | 0.0 MNOK | 2.7 MNOK | 2.7 MNOK |
| Total liabilities | 18.3 MNOK | 33.5 MNOK | 16.0 MNOK |
| Current liabilities | 18.3 MNOK | 33.5 MNOK | 16.0 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 5 November 2026, accounts id 6534271.
Further
Similar companies
- Fjordpipe AS index 44, rank 2,697 · compare
- Nordic Mechanical Solutions AS index 44, rank 2,700 · compare
- Red Rock AS index 44, rank 2,701 · compare
- Tavlebyggern AS index 44, rank 2,703 · compare
- Norsk Hydro ASA index 44, rank 2,705 · compare