Integral Microsystems 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
48of 100
How to read this: the company is ahead of 45 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 1,144 of 2,081 · What are Morning company classes?
Place in the whole sector: 2,404 of 4,282 · Informasjon og kommunikasjon
Profile
Cheetah · Sprinter
High profitability, lower resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 54 and resilience 34 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
Integral Microsystems AS is 2 points below the median for companies in the Morning class Micro in the same sector in 2025.
Median score 50 among 2,079 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 7.0% (median 4.4%) and equity ratio 20.8% (median 38.6%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 4 MNOK | 3 MNOK |
| Operating margin | 7.0% | 4.4% |
| Profit margin | 7.0% | 4.3% |
| Return on assets | 10.0% | 9.1% |
| Equity ratio | 20.8% | 38.6% |
| Debt-to-equity | 3.81 | 1.07 |
| Current ratio | 0.85 | 1.50 |
| Revenue growth | 12.2% | 6.1% |
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 48, Integral Microsystems AS does better than 45% of companies in the Morning class Micro in the same sector (2,081 companies) in 2025.
Score 2023–2025
- Integral Microsystems AS
- Median: companies in the Morning class Micro in the same sector
Integral Microsystems AS has a score of 48 for 2025, rank 2,404 of 4,282 in the sector.
Strongest: Growth: percentile 55 against peers, revenue growth 12.2% against a median of 6.1%.
Weakest: Liquidity: percentile 20 against peers, current ratio 0.85 against a median of 1.50. Solidity: percentile 28 against peers, equity ratio 20.8% against a median of 38.6%.
Worth a closer look
- Consider strengthening liquidity: current liabilities are 1.2 times current assets. Based on: current ratio 0.85 (median 1.50).
- 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 Integral Microsystems AS rose by 0.1 percentage points. Comparable companies rose by a median 0.2 points. So the company did 0.1 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes Integral Microsystems AS moved the same way as comparable companies 0 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 | 6.9% | 4.1% | +7.4 percentage points | −0.2 percentage points | +7.6 percentage points |
| 2025 | 7.0% | 4.4% | +0.1 percentage points | +0.2 percentage points | −0.1 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 Integral Microsystems AS. The figures stand side by side; we claim no cause.
Service prices: information and communication (indeks (2021 = 100))
Service prices: information and communication rose 4.0% in 2025; the operating margin of Integral Microsystems AS rose 0.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: information and communication, annual average | 100.0 | 103.3 | 108.7 | 112.2 | 116.7 | 120.0 (so far) |
| Change from the year before | – | +3.2% | +5.3% | +3.2% | +4.0% | +2.8% |
| The company's operating margin | – | – | −0.5% | 6.9% | 7.0% | – |
Source: SSB (14335, CC BY 4.0). Source
Turnover index: information and communication (indeks (2021 = 100))
Turnover index: information and communication rose 4.6% in 2025; the operating margin of Integral Microsystems AS rose 0.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: information and communication, annual average | 99.6 | 111.4 | 126.4 | 128.3 | 134.2 | 141.3 (so far) |
| Change from the year before | +14.7% | +11.8% | +13.5% | +1.5% | +4.6% | +5.3% |
| The company's operating margin | – | – | −0.5% | 6.9% | 7.0% | – |
Source: SSB (13863, CC BY 4.0). Source
USD/NOK (kr)
USD/NOK fell 3.3% in 2025; the operating margin of Integral Microsystems AS rose 0.1 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 | – | – | −0.5% | 6.9% | 7.0% | – |
Source: Norges Bank (EXR, NLOD 2.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of Integral Microsystems AS rose 0.1 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 | – | – | −0.5% | 6.9% | 7.0% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of Integral Microsystems AS rose 0.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 102.9 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +2.9% |
| The company's operating margin | – | – | −0.5% | 6.9% | 7.0% | – |
Source: SSB (14710, CC BY 4.0). Source
Wage index: IT services (indeks)
Wage index: IT services rose 4.4% in 2025; the operating margin of Integral Microsystems AS rose 0.1 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: IT services, annual average | 84.9 | 87.8 | 92.3 | 97.3 | 101.5 | 105.4 (so far) |
| Change from the year before | +4.9% | +3.5% | +5.1% | +5.4% | +4.4% | +3.8% |
| The company's operating margin | – | – | −0.5% | 6.9% | 7.0% | – |
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
Integral Microsystems AS had an operating margin of 7.0% and an equity ratio of 20.8% in 2025, and ranks 2,404 of 4,282 in Informasjon og kommunikasjon.
From 2024 to 2025: the equity ratio rose from 13.9% to 20.8% and revenue grew by 12%.
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 | 18.0 | 2 MNOK |
| EV/EBIT | 14.9 | 2 MNOK |
| P/B | 3.6 | 1 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 2 MNOK |
| Enterprise value after the size adjustment | 2 MNOK |
| Less net debt (rough figure) | −1 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 −61% 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 (62): Computer Services.
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
- watch
Consider strengthening liquidity: current liabilities are 1.2 times current assets.
Based on: Current ratio 0.85 (median 1.50).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 0.0% 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 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of 4.1%. 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 | 54 | weight 40% |
|---|---|---|
| Solidity | 28 | weight 20% |
| Liquidity | 20 | weight 5% |
| Growth | 55 | weight 25% |
| Consistency | 55 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Durability: 44 (average over 3 years)
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is Integral Microsystems AS?
The operating margin was 7.0% in 2025, against a median of 4.4% among companies in the Morning class Micro in the same sector. Return on assets was 10.0%.
How solid is Integral Microsystems AS?
The equity ratio was 20.8% in 2025 (median 38.6%). Debt-to-equity was 3.81 (median 1.07).
What is the liquidity of Integral Microsystems AS like?
The current ratio was 0.85 in 2025 (median 1.50). Current assets did not cover current liabilities.
How does Integral Microsystems AS compare in Informasjon og kommunikasjon?
Integral Microsystems AS ranks 2,404 of 4,282 in Informasjon og kommunikasjon for 2025. Among companies in the Morning class Micro it is number 1,144 of 2,081. Revenue changed by 12.2% 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 |
|---|---|---|---|---|
| Telecomy AS |  Cheetah |
4 MNOK | 9.3% | 43 |
| Intime Nordic AS |  Elephant |
4 MNOK | 2.3% | 49 |
| Guideit AS |  Lion |
4 MNOK | 52.5% | 72 |
| Kaukus AS | Cheetah |
4 MNOK | 10.1% | 49 |
| Fram X AS |  Beaver |
4 MNOK | 3.3% | 38 |
| Lbj Consulting AS | Beaver |
4 MNOK | 1.7% | 38 |
| Grapevine AS | Lion |
4 MNOK | 45.3% | 60 |
| Integral Microsystems AS (this company) | Cheetah |
4 MNOK | 7.0% | 48 |
| Lillehammer Data AS | Beaver |
4 MNOK | 1.5% | 47 |
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.
- 920736572
- Legal form
- AS
- Sector
- Informasjon og kommunikasjon (62.200)
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 31 March 2018 8 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Håtuftvegen 212, 5919 FREKHAUG (ALVER)
- Municipality
- Alver rank 13–24 of 27 in KOSTRA group 9
- Audit
- Audit opted out from 17 April 2018
- 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 3 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 8 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | 34 | 50 | 48 | |
| Rank | 3,042 | 2,191 | 2,404 | |
| Operating margin | −0.5% | 6.9% | 7.0% | |
| Return on assets | −2.1% | 10.7% | 10.0% | |
| Equity ratio | 21.9% | 13.9% | 20.8% | |
| Current ratio | 1.17 | 0.64 | 0.85 | |
| Revenue growth | – | 47.8% | 12.2% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 2.3 MNOK | 3.4 MNOK | 3.8 MNOK |
| Operating profit | 0.0 MNOK | 0.2 MNOK | 0.3 MNOK |
| Profit before tax | 0.0 MNOK | 0.2 MNOK | 0.3 MNOK |
| Tax expense | 0.0 MNOK | 0.1 MNOK | 0.0 MNOK |
| Net profit | 0.0 MNOK | 0.2 MNOK | 0.3 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.0 MNOK |
| Total assets | 0.6 MNOK | 2.2 MNOK | 2.7 MNOK |
| Current assets | 0.5 MNOK | 1.2 MNOK | 1.8 MNOK |
| Equity | 0.1 MNOK | 0.3 MNOK | 0.6 MNOK |
| Retained earnings | 0.1 MNOK | 0.3 MNOK | 0.5 MNOK |
| Total liabilities | 0.4 MNOK | 1.9 MNOK | 2.1 MNOK |
| Current liabilities | 0.4 MNOK | 1.9 MNOK | 2.1 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 6864696.
Further
Similar companies
- Backend Consult AS index 48, rank 2,401 · compare
- Outdoor Media AS index 48, rank 2,406 · compare
- Ulvenfilm AS index 48, rank 2,407 · compare
- Ipsum AS index 48, rank 2,408 · compare
- Ctrl Alt Complete AS index 48, rank 2,411 · compare