Grafen AS
ASDissolvedOrg 912384713Fridtjof Nansens Plass 9, 0160 OsloDrift av web-portaler· NACE 63120Est. 2013 · 13 years old0 employeeshttps://resett.no
Loading company…
Overview
Grafen AS is a Norwegian AS based in Oslo, operating in the Drift av web-portaler sector. Incorporated in 2013, the company has 0 employees and reported revenue of NOK 8.0m in its latest annual filing.
Revenue 2021
8M NOK
−9% vs 2020
EBITDA margin
−3.0 %
−153% vs 2020
Net profit 2021
-0.3M NOK
-164% vs 2020
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
57.4 %
AverageAround the average of companies in the same industry
20172021
Liquidity ratioCurrent assets ÷ Short-term debt
2.3×
StrongAmong the 40% highest rated companies in the industry
20172021
Return on assets (ROA)Net profit ÷ Total assets × 100
-8.6 %
WeakAmong the 40% lowest rated companies in the industry
20172021
EBITDA — year on year
NOK thousandsKey figures
Annual report 2021| Revenue | 8M NOK | -9% |
| EBITDA | -0.2M NOK | -153% |
| Net profit | -0.3M NOK | -164% |
| Total assets | 3.2M NOK | +67% |
| Equity | 1.8M NOK | +219% |
| Employees | 0 | — |
Company information
Legal name
GRAFEN AS
Org number
912384713
Legal form
Aksjeselskap
NACE code
63120 · Drift av web-portaler
Founded
16 August 2013 · 13 years
Share capital
NOK 245,869
Employees
0 (FTE)
VAT registered
No
Audit selected
No
Last report
2021-12-31
Financial year
January – December
Signatory rights
To styremedlemmer i fellesskap. Daglig leder alene.
Company purpose
Å publisere web-portal og støtte kritisk tenkning og det frie ord. I forbindelse med dette kan selskapet drive annen forlags-, medie- og utgivelsesvirksomhet, samt annen beslektet virksomhet. Selskapet skal også ha anledning til å investere i aksjer og andre finansielle instrumenter.
(no translation available)
Contact
Address
Fridtjof Nansens Plass 9, 0160 Oslo
Website
https://resett.no
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2021), Grafen AS reported revenue of NOK 8.0m, a decrease of 9% on the year before. The figures on this page draw on 5 annual filings covering 2017 to 2021. The bottom line showed a net loss of NOK 275.1k, and the EBITDA margin stood at -3%.
At the end of 2021, equity financed 57.4% of the balance sheet, and current assets covered short-term debt 2.3 times.
Financials
Revenue
NOK thousandsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Revenue | 8,003 | 8,807 | 7,743 | 3,899 | 197 |
| Staff expenses | -3,216 | -2,997 | -3,584 | -2,286 | -540 |
| EBITDA | -243 | 459 | -1,271 | -2,369 | -1,055 |
| Depreciation & amort. | -33 | -33 | -33 | -31 | -0 |
| EBIT | -276 | 425 | -1,304 | -2,400 | -1,055 |
| Net financials | 1 | 3 | 6 | -4 | 1 |
| Profit before tax | -275 | 429 | -1,298 | -2,404 | -1,054 |
| Tax | -0 | -0 | -0 | 248 | -0 |
| Net profit | -275 | 429 | -1,298 | -2,652 | -806 |
Get a credit rating – not just the numbers
Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.
Balance sheet
NOK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Total assets | 3,202 | 1,912 | 1,686 | 2,374 | 799 |
| Equity | 1,837 | 577 | 148 | 1,446 | 209 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1,365 | 1,335 | 1,538 | 927 | 591 |
| Total debt | 1,365 | 1,335 | 1,538 | 927 | 591 |
Financial ratios
5-year trendEBITDA margin
-3.0 %
20172021
Equity ratio
57.4 %
AverageAround the average of companies in the same industry
20172021
Return on equity
-15.0 %
WeakAmong the 30% lowest rated companies in the industry
20172021
Net profit margin
-3.4 %
WeakAmong the 40% lowest rated companies in the industry
20172021
Asset turnover
2.50×
Very strongAmong the 20% highest rated companies in the industry
20172021
Debt / equity
0.74×
AverageAround the average of companies in the same industry
20172021
Sector performance
28 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginVery weak
Among the 20% lowest rated companies in the industry
The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.
Operating marginWeak
Among the 40% lowest rated companies in the industry
EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.
Net profit marginWeak
Among the 40% lowest rated companies in the industry
The profit for the year as a share of revenue — the company's ability to turn revenue into profit.
Return on equity (ROE)Weak
Among the 30% lowest rated companies in the industry
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on assets (ROA)Weak
Among the 40% lowest rated companies in the industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Return on net assets (RONA)Weak
Among the 30% lowest rated companies in the industry
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
Basic earning power (BEP)Weak
Among the 40% lowest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioAverage
Around the average of companies in the same industry
Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.
Liquidity
Current ratioStrong
Among the 40% highest rated companies in the industry
Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.
Quick ratioStrong
Among the 40% highest rated companies in the industry
Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.
Cash ratioStrong
Among the 30% highest rated companies in the industry
Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.
Current assets to equityWeak
Among the 40% lowest rated companies in the industry
Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.
Fixed assets to long-term capitalStrong
Among the 40% highest rated companies in the industry
Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.
Cash conversion ratioWeak
Among the 40% lowest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioAverage
Around the average of companies in the same industry
Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.
Debt ratioAverage
Around the average of companies in the same industry
Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.
Debt to equityAverage
Around the average of companies in the same industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityAverage
Around the average of companies in the same industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtWeak
Among the 30% lowest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtWeak
Among the 40% lowest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageVery weak
Among the 10% lowest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtStrong
Among the 40% highest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginWeak
Among the 40% lowest rated companies in the industry
The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.
Efficiency & development
Asset turnoverVery strong
Among the 20% highest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
Inventory turnoverVery weak
Among the 20% lowest rated companies in the industry
Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.
Equity to contributed capitalStrong
Among the 40% highest rated companies in the industry
Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.
One-year change in equityVery strong
Among the 10% highest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtAverage
Around the average of companies in the same industry
The size of this year's increase or decrease in the company's debt.
Annual reports & filings
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via Brønnøysundsregistrene · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via Brønnøysundsregistrene · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via Brønnøysundsregistrene · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via Brønnøysundsregistrene · Period 2017-01-01 – 2017-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HS Chief Executive Officer | Chief Executive Officer | 2022 |
Former (1)
HL Chief Executive Officer | Chief Executive Officer | 2017 – 2022 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
JH Board of Directors | Board of Directors | 2022 |
ØS Board of Directors | Board of Directors | 2022 |
Former (3)
CM Board of Directors | Board of Directors | 2018 – 2022 |
KS Board of Directors | Board of Directors | 2018 – 2022 |
MS Chairman | Chairman | 2018 – 2022 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 17.21% | 17.21% | 2021 | |
| Individual | 1.07% | 1.07% | 2021 | |
| Individual | 1.22% | 1.22% | 2021 | |
| Company | 0.95% | 0.95% | 2021 | |
| Individual | 0.61% | 0.61% | 2021 | |
| Company | 1.14% | 1.14% | 2021 | |
| Company | 21.43% | 21.43% | 2021 | |
| Individual | 1.11% | 1.11% | 2021 | |
| Company | 0.95% | 0.95% | 2021 | |
| Company | 2.07% | 2.07% | 2021 | |
| Company | 1.05% | 1.05% | 2021 | |
| Individual | 1.4% | 1.4% | 2020 | |
| Individual | 14.71% | 14.71% | 2021 | |
| Company | 2.44% | 2.44% | 2021 | |
| Individual | 4.73% | 4.73% | 2021 | |
| Company | 21.49% | 21.49% | 2021 |
One in three Danish companies experiences fraud
Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.
Related companies
Company hierarchy
Glencoe As17.21%Fyrtøyet As0.95%Futurum Capital As1.14%Datum Invest As21.43%Alaska Invest As0.95%Wege Holding As2.07%Vasshus As1.05%Piiotarho As2.44%Staff-Gruppen As21.49%
Grafen AS (this company)Board network connections
Board members of Grafen AS also hold positions in 38 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Christian Mikkel Dobloug | Board of Directors | 10 companiesMany roles |
| Monica Staff | Chairman | 8 companiesMany roles |
| Karoline Steiro | Board of Directors | 6 companiesMany roles |
| Helge Lurås | Chief Executive Officer | 4 companies |
| Øystein Steiro | Board of Directors | 4 companies |
| Henrik Sophus Werenskiold | Chief Executive Officer | 3 companies |
| Jon Haakon Bingen | Board of Directors | 3 companies |
Frequently asked questions
What is the Org number of Grafen AS?
Grafen AS is registered with Brønnøysundsregistrene under Org 912384713.
What is the revenue of Grafen AS?
Grafen AS reported revenue of NOK 8.0m in 2021.
Who is the CEO of Grafen AS?
Henrik Sophus Werenskiold is the CEO of Grafen AS, in role since 2022.
Where is Grafen AS headquartered?
Grafen AS's registered address is Fridtjof Nansens Plass 9.