CROSSFIT GRIMSTAD AS

4879 GRIMSTAD

Finances

Share Ownership

Return on Equity

54,97 %

Current Ratio

3,33

Debt-to-Equity Ratio

−8,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 095 000	2 970 000	2 705 000	2 523 000
Net Income	−105 000	156 000	179 000	52 000
Total Assets	1 589 000	1 087 000	1 158 000	977 000
Total Equity	−191 000	−86 000	−242 000	−422 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 095 000	2 970 000	2 705 000	2 523 000
Expenditure	3 188 000	2 826 000	2 378 000	2 451 000
Operating Profit	−92 000	143 000	327 000	72 000
Financial Income	0	0	0	0
Financial Costs	99 000	16 000	11 000	10 000
Financial Balance	−99 000	−16 000	−11 000	−10 000
Earnings Before Tax	−191 000	127 000	316 000	62 000
Tax	−86 000	−30 000	137 000	10 000
Net Income	−105 000	156 000	179 000	52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	960 000	500 000	540 000	637 000
Total Current Assets	629 000	587 000	617 000	340 000
Total Assets	1 589 000	1 087 000	1 158 000	977 000
Total Retained Equity	−331 000	−226 000	−382 000	−562 000
Total Equity	−191 000	−86 000	−242 000	−422 000
Total Long-Term Debt	1 592 000	953 000	1 103 000	1 185 000
Total Current Debt	189 000	221 000	297 000	213 000
Total Equity and Debt	1 589 000	1 087 000	1 158 000	977 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 095 000	2 970 000	2 705 000	2 523 000
Other Income	0	0	0	0
Revenue	3 095 000	2 970 000	2 705 000	2 523 000
Cost of Goods Sold	125 000	134 000	107 000	163 000
Salary Costs	1 505 000	1 579 000	1 204 000	1 206 000
Depreciation	374 000	100 000	141 000	169 000
Impairment	0	0	0	0
Expenditure	3 188 000	2 826 000	2 378 000	2 451 000
Operating Profit	−92 000	143 000	327 000	72 000
Financial Income	0	0	0	0
Financial Costs	99 000	16 000	11 000	10 000
Financial Balance	−99 000	−16 000	−11 000	−10 000
Dividends	0	0	0	0
Net Income	−105 000	156 000	179 000	52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	60 000	0	0	81 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	900 000	500 000	540 000	556 000
Total Tangible Assets	900 000	500 000	540 000	556 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	960 000	500 000	540 000	637 000
Stock	1 000	28 000	36 000	31 000
Total Investments	0	0	0	0
Cash, Bank	326 000	201 000	581 000	308 000
Total Current Assets	629 000	587 000	617 000	340 000
Total Assets	1 589 000	1 087 000	1 158 000	977 000
Total Equity	−191 000	−86 000	−242 000	−422 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 592 000	953 000	1 103 000	1 185 000
Creditors	0	0	0	0
Unpaid Taxes	189 000	221 000	203 000	212 000
Dividends	0	0	0	0
Other Current Debt	0	0	94 000	1 000
Total Current Debt	189 000	221 000	297 000	213 000
Total Equity and Debt	1 589 000	1 087 000	1 158 000	977 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,97 %	−181,4 %	−73,97 %	−12,32 %
Debt-to-Equity Ratio	−8,34	−11,08	−4,56	−2,81
Operating Profit Margin	−2,97 %	4,81 %	12,09 %	2,85 %
Current Ratio	3,33	2,66	2,08	1,6
Quick Ratio	3,35	3,04	2,36	1,87
Equity Ratio	−0,12	−0,08	−0,21	−0,43
Gross Profit Margin	95,96 %	95,49 %	96,04 %	93,54 %