Grapevine AS
ASActiveOrg 922712131Skogkanten 6C, 1410 KolbotnComputer consultancy and computer facilities management activities· NACE 6220Est. 2019 · 7 years old1-4 employees
Loading company…
Overview
Grapevine AS is a Norwegian AS based in Kolbotn, operating in the Computer consultancy and computer facilities management activities sector. Incorporated in 2019, the company reported revenue of NOK 3.8m in its latest annual filing.
Revenue 2025
3.8M NOK
−9% vs 2024
EBITDA margin
45.3 %
−20% vs 2024
Net profit 2025
1.4M NOK
-19% vs 2024
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
33.7 %
WeakAmong the 40% lowest rated companies in the industry
20212025
Liquidity ratioCurrent assets ÷ Short-term debt
1.5×
AverageAround the average of companies in the same industry
20212025
Return on assets (ROA)Net profit ÷ Total assets × 100
40.0 %
Very strongAmong the 20% highest rated companies in the industry
20212025
EBITDA — year on year
NOK thousandsKey figures
Annual report 2025| Revenue | 3.8M NOK | -9% |
| EBITDA | 1.7M NOK | -20% |
| Net profit | 1.4M NOK | -19% |
| Total assets | 3.5M NOK | +5% |
| Equity | 1.2M NOK | -8% |
| Employees | — | — |
Company information
Legal name
GRAPEVINE AS
Org number
922712131
Legal form
Aksjeselskap
Founded
12 April 2019 · 7 years
Share capital
NOK 100,000
Employees
1-4
VAT registered
Yes
Audit selected
No
Last report
2025-12-31
Financial year
January – December
Signatory rights
Utgår
Company purpose
Rådgivning, foredrag og kursvirksomhet.
(no translation available)
Address
Skogkanten 6C, 1410 Kolbotn
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 (2025), Grapevine AS reported revenue of NOK 3.8m, a decrease of 9% on the year before. The figures on this page draw on 5 annual filings covering 2021 to 2025. The bottom line showed a net profit of NOK 1.4m, and the EBITDA margin stood at 45.3%.
At the end of 2025, equity financed 33.7% of the balance sheet, and current assets covered short-term debt 1.5 times.
Financials
Revenue
NOK thousandsEBITDA
NOK thousandsIncome statement
NOK thousands| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 3,847 | 4,227 | 4,238 | 3,568 | 3,121 |
| Staff expenses | -1,810 | -1,767 | -1,529 | -1,496 | -1,880 |
| EBITDA | 1,741 | 2,182 | 2,488 | 1,886 | 1,093 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -6 |
| EBIT | 1,741 | 2,182 | 2,488 | 1,882 | 1,087 |
| Net financials | 68 | 47 | 13 | -0 | 34 |
| Profit before tax | 1,809 | 2,229 | 2,501 | 1,881 | 1,121 |
| Tax | 409 | 492 | 551 | 414 | 241 |
| Net profit | 1,401 | 1,737 | 1,950 | 1,467 | 880 |
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 | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total assets | 3,504 | 3,350 | 3,550 | 2,602 | 1,920 |
| Equity | 1,180 | 1,280 | 543 | 593 | 326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2,324 | 2,071 | 3,007 | 2,010 | 1,594 |
| Total debt | 2,324 | 2,071 | 3,007 | 2,010 | 1,594 |
Financial ratios
5-year trendEBITDA margin
45.3 %
20212025
Equity ratio
33.7 %
WeakAmong the 40% lowest rated companies in the industry
20212025
Return on equity
118.7 %
Very strongAmong the 10% highest rated companies in the industry
20212025
Net profit margin
36.4 %
Very strongAmong the 20% highest rated companies in the industry
20212025
Asset turnover
1.10×
StrongAmong the 40% highest rated companies in the industry
20212025
Debt / equity
1.97×
WeakAmong the 30% lowest rated companies in the industry
20212025
Sector performance
26 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Gross marginAverage
Around the average of companies in the same 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 marginVery strong
Among the 20% highest 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 marginVery strong
Among the 20% highest 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)Very strong
Among the 10% highest 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)Very strong
Among the 20% highest 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)Very strong
Among the 10% highest 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)Very strong
Among the 10% highest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioVery strong
Among the 20% highest rated companies in the 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 ratioAverage
Around the average of companies in the same 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 ratioAverage
Around the average of companies in the same 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 40% 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 equityVery weak
Among the 20% 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 capitalVery strong
Among the 10% 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 ratioStrong
Among the 30% highest rated companies in the industry
Cash flow relative to profit — the ability to convert reported profits into accessible cash.
Debt & solvency
Solidity ratioWeak
Among the 40% lowest rated companies in the 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 equityWeak
Among the 30% lowest rated companies in the industry
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityWeak
Among the 30% lowest rated companies in the industry
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Income to debtStrong
Among the 30% highest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtVery strong
Among the 20% highest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest rate on debtVery strong
Among the 10% highest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginVery strong
Among the 20% highest 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.
Interest coverageNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
The ability to pay the interest on the company's debt out of its earnings.
Efficiency & development
Asset turnoverStrong
Among the 40% highest rated companies in the industry
Revenue relative to total assets — the ability to generate revenue from the asset base.
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 equityWeak
Among the 40% lowest rated companies in the industry
The size of this year's increase or decrease in the company's equity.
One-year change in debtWeak
Among the 40% lowest rated companies in the industry
The size of this year's increase or decrease in the company's debt.
Inventory turnoverNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
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.
Annual reports & filings
- Annual report 2025Filed via Brønnøysundsregistrene · Period 2025-01-01 – 2025-12-31
- Annual report 2024Filed via Brønnøysundsregistrene · Period 2024-01-01 – 2024-12-31
- Annual report 2023Filed via Brønnøysundsregistrene · Period 2023-01-01 – 2023-12-31
- Annual report 2022Filed via Brønnøysundsregistrene · Period 2022-01-01 – 2022-12-31
- Annual report 2021Filed via Brønnøysundsregistrene · Period 2021-01-01 – 2021-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AG Chief Executive Officer | Chief Executive Officer | 2021 |
Former (1)
HL Chief Executive Officer | Chief Executive Officer | 2019 – 2021 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AG Chairman | Chairman | 2021 |
Former (1)
HL Chairman | Chairman | 2020 – 2021 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 | |
| Company | 50% | 50% | 2020 |
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
Grasmo Holding As
Grapevine AS Board network connections
Board members of Grapevine AS also hold positions in 17 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Andreas Grasmo Johansen | Chief Executive Officer | 9 companiesMany roles |
| Håvard Lillevik | Chief Executive Officer | 8 companiesMany roles |
Frequently asked questions
What is the Org number of Grapevine AS?
Grapevine AS is registered with Brønnøysundsregistrene under Org 922712131.
What is the revenue of Grapevine AS?
Grapevine AS reported revenue of NOK 3.8m in 2025.
Who is the CEO of Grapevine AS?
Andreas Grasmo Johansen is the CEO of Grapevine AS, in role since 2021.
Who is the chairman of Grapevine AS?
Andreas Grasmo Johansen chairs the board of Grapevine AS, in role since 2021.
Where is Grapevine AS headquartered?
Grapevine AS's registered address is Skogkanten 6C.