GRENSEN BUTIKKDRIFT AS

0159 OSLO

Finances

Share Ownership

Return on Equity

−800 %

Current Ratio

0,96

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	0	1 000	91 000
Net Income	8 000	0	0	82 000
Total Assets	26 000	10 000	3 000	88 000
Total Equity	−1 000	−9 000	−8 000	−8 000

Income (NOK)	2022	2020	2019
Revenue	9 000	1 000	91 000
Expenditure	9 000	0	2 000
Operating Profit	0	0	89 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	0	0	89 000
Tax	−8 000	0	8 000
Net Income	8 000	0	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	26 000	10 000	3 000	88 000
Total Assets	26 000	10 000	3 000	88 000
Total Retained Equity	−31 000	−39 000	−38 000	−38 000
Total Equity	−1 000	−9 000	−8 000	−8 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	27 000	18 000	11 000	96 000
Total Equity and Debt	26 000	10 000	3 000	88 000

Cash flow (NOK)	2022	2020	2019
Sales Income	9 000	1 000	91 000
Other Income	0	0	0
Revenue	9 000	1 000	91 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	9 000	0	2 000
Operating Profit	0	0	89 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	8 000	0	82 000

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	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	10 000	2 000	2 000
Total Current Assets	26 000	10 000	3 000	88 000
Total Assets	26 000	10 000	3 000	88 000
Total Equity	−1 000	−9 000	−8 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	6 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	18 000	11 000	89 000
Total Current Debt	27 000	18 000	11 000	96 000
Total Equity and Debt	26 000	10 000	3 000	88 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−800 %	−0 %	−0 %	−1 025 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	0 %	-	0 %	97,8 %
Current Ratio	0,96	0,56	0,27	0,92
Quick Ratio	0,96	0,56	0,27	0,92
Equity Ratio	−0,04	−0,9	−2,67	−0,09
Gross Profit Margin	100 %	-	100 %	100 %