GREISEN AS

3050 MJØNDALEN

Finances

Share Ownership

Return on Equity

10,47 %

Current Ratio

1,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	618 000	26 000	499 000
Net Income	9 000	84 000	−15 000	9 000
Total Assets	273 000	280 000	1 000	197 000
Total Equity	86 000	77 000	−7 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	618 000	26 000	499 000
Expenditure	244 000	529 000	40 000	487 000
Operating Profit	12 000	89 000	−14 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	−1 000	−3 000
Earnings Before Tax	11 000	88 000	−15 000	9 000
Tax	3 000	4 000	0	0
Net Income	9 000	84 000	−15 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	72 000
Total Current Assets	273 000	280 000	1 000	125 000
Total Assets	273 000	280 000	1 000	197 000
Total Retained Equity	56 000	47 000	−37 000	−22 000
Total Equity	86 000	77 000	−7 000	8 000
Total Long-Term Debt	0	0	0	59 000
Total Current Debt	188 000	202 000	7 000	129 000
Total Equity and Debt	273 000	280 000	1 000	197 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	256 000	618 000	26 000	499 000
Other Income	0	0	0	0
Revenue	256 000	618 000	26 000	499 000
Cost of Goods Sold	81 000	0	4 000	88 000
Salary Costs	99 000	251 000	15 000	236 000
Depreciation	0	0	0	12 000
Impairment	0	0	0	0
Expenditure	244 000	529 000	40 000	487 000
Operating Profit	12 000	89 000	−14 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	3 000
Financial Balance	0	0	−1 000	−3 000
Dividends	0	0	0	0
Net Income	9 000	84 000	−15 000	9 000

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	0	0	0	72 000
Total Tangible Assets	0	0	0	72 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	72 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	96 000	239 000	1 000	17 000
Total Current Assets	273 000	280 000	1 000	125 000
Total Assets	273 000	280 000	1 000	197 000
Total Equity	86 000	77 000	−7 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	59 000
Creditors	94 000	100 000	0	11 000
Unpaid Taxes	35 000	45 000	4 000	22 000
Dividends	0	0	0	0
Other Current Debt	56 000	53 000	4 000	95 000
Total Current Debt	188 000	202 000	7 000	129 000
Total Equity and Debt	273 000	280 000	1 000	197 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,47 %	109,09 %	214,29 %	112,5 %
Debt-to-Equity Ratio	0	0	−0	7,38
Operating Profit Margin	4,69 %	14,4 %	−53,85 %	2,4 %
Current Ratio	1,45	1,39	0,14	0,97
Quick Ratio	1,45	1,39	0,14	0,97
Equity Ratio	0,32	0,28	−7	0,04
Gross Profit Margin	68,36 %	100 %	84,62 %	82,36 %