GRYTING CONSULTING AS

4993 SUNDEBRU

Finances

Return on Equity

1 445,45 %

Current Ratio

1,02

Debt-to-Equity Ratio

14,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	979 000	746 000	592 000	155 000
Net Income	318 000	−193 000	115 000	−121 000
Total Assets	508 000	410 000	803 000	483 000
Total Equity	22 000	−296 000	−102 000	−218 000

Income (NOK)	2022	2021	2020	2019
Revenue	979 000	746 000	592 000	155 000
Expenditure	640 000	933 000	440 000	239 000
Operating Profit	339 000	−187 000	151 000	−83 000
Financial Income	1 000	29 000	1 000	1 000
Financial Costs	22 000	36 000	37 000	38 000
Financial Balance	−21 000	−7 000	−36 000	−37 000
Earnings Before Tax	318 000	−193 000	115 000	−121 000
Tax	0	0	0	0
Net Income	318 000	−193 000	115 000	−121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	341 000	378 000	650 000	452 000
Total Current Assets	166 000	31 000	153 000	32 000
Total Assets	508 000	410 000	803 000	483 000
Total Retained Equity	−8 000	−326 000	−132 000	−248 000
Total Equity	22 000	−296 000	−102 000	−218 000
Total Long-Term Debt	322 000	326 000	715 000	620 000
Total Current Debt	163 000	379 000	190 000	81 000
Total Equity and Debt	508 000	410 000	803 000	483 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	929 000	721 000	592 000	155 000
Other Income	50 000	25 000	0	0
Revenue	979 000	746 000	592 000	155 000
Cost of Goods Sold	4 000	50 000	13 000	20 000
Salary Costs	327 000	491 000	136 000	0
Depreciation	37 000	78 000	76 000	60 000
Impairment	0	0	0	0
Expenditure	640 000	933 000	440 000	239 000
Operating Profit	339 000	−187 000	151 000	−83 000
Financial Income	1 000	29 000	1 000	1 000
Financial Costs	22 000	36 000	37 000	38 000
Financial Balance	−21 000	−7 000	−36 000	−37 000
Dividends	0	0	0	0
Net Income	318 000	−193 000	115 000	−121 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	222 000	259 000	522 000	334 000
Total Tangible Assets	222 000	259 000	522 000	334 000
Total Fiancial Fixed Assets	120 000	120 000	128 000	118 000
Total Fixed Assets	341 000	378 000	650 000	452 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	17 000	57 000	15 000
Total Current Assets	166 000	31 000	153 000	32 000
Total Assets	508 000	410 000	803 000	483 000
Total Equity	22 000	−296 000	−102 000	−218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	322 000	326 000	715 000	620 000
Creditors	1 000	6 000	4 000	2 000
Unpaid Taxes	62 000	39 000	75 000	1 000
Dividends	0	0	0	0
Other Current Debt	100 000	334 000	111 000	79 000
Total Current Debt	163 000	379 000	190 000	81 000
Total Equity and Debt	508 000	410 000	803 000	483 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 445,45 %	65,2 %	−112,75 %	55,5 %
Debt-to-Equity Ratio	14,64	−1,1	−7,01	−2,84
Operating Profit Margin	34,63 %	−25,07 %	25,51 %	−53,55 %
Current Ratio	1,02	0,08	0,81	0,4
Quick Ratio	1,02	0,08	0,81	0,4
Equity Ratio	0,04	−0,72	−0,13	−0,45
Gross Profit Margin	99,59 %	93,3 %	97,8 %	87,1 %