GREW CONSULT AS

5035 BERGEN

Finances

Return on Equity

40,79 %

Current Ratio

5,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 990 000	3 145 000	3 220 000	1 347 000
Net Income	4 082 000	3 875 000	1 829 000	1 020 000
Total Assets	11 145 000	9 649 000	4 785 000	2 581 000
Total Equity	10 008 000	7 926 000	4 055 000	2 226 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 990 000	3 145 000	3 220 000	1 347 000
Expenditure	898 000	668 000	800 000	94 000
Operating Profit	4 092 000	2 478 000	2 420 000	1 253 000
Financial Income	1 051 000	2 045 000	8 000	57 000
Financial Costs	30 000	3 000	65 000	1 000
Financial Balance	1 021 000	2 042 000	−57 000	56 000
Earnings Before Tax	5 113 000	4 520 000	2 363 000	1 309 000
Tax	1 030 000	645 000	534 000	288 000
Net Income	4 082 000	3 875 000	1 829 000	1 020 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 735 000	4 202 000	885 000	687 000
Total Current Assets	6 410 000	5 447 000	3 901 000	1 895 000
Total Assets	11 145 000	9 649 000	4 785 000	2 581 000
Total Retained Equity	9 978 000	7 896 000	4 025 000	2 196 000
Total Equity	10 008 000	7 926 000	4 055 000	2 226 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	1 121 000	1 723 000	731 000	355 000
Total Equity and Debt	11 145 000	9 649 000	4 785 000	2 581 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 949 000	2 894 000	3 220 000	1 347 000
Other Income	41 000	251 000	0	0
Revenue	4 990 000	3 145 000	3 220 000	1 347 000
Cost of Goods Sold	0	0	0	0
Salary Costs	694 000	550 000	675 000	0
Depreciation	47 000	0	0	0
Impairment	0	0	0	0
Expenditure	898 000	668 000	800 000	94 000
Operating Profit	4 092 000	2 478 000	2 420 000	1 253 000
Financial Income	1 051 000	2 045 000	8 000	57 000
Financial Costs	30 000	3 000	65 000	1 000
Financial Balance	1 021 000	2 042 000	−57 000	56 000
Dividends	0	0	0	0
Net Income	4 082 000	3 875 000	1 829 000	1 020 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	683 000	683 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	513 000	0	0	0
Total Tangible Assets	513 000	0	683 000	683 000
Total Fiancial Fixed Assets	4 222 000	4 202 000	202 000	4 000
Total Fixed Assets	4 735 000	4 202 000	885 000	687 000
Stock	0	0	0	0
Total Investments	5 048 000	24 000	0	0
Cash, Bank	277 000	3 211 000	3 346 000	1 790 000
Total Current Assets	6 410 000	5 447 000	3 901 000	1 895 000
Total Assets	11 145 000	9 649 000	4 785 000	2 581 000
Total Equity	10 008 000	7 926 000	4 055 000	2 226 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	0	13 000	0	2 000
Unpaid Taxes	25 000	61 000	112 000	65 000
Dividends	0	0	0	0
Other Current Debt	82 000	864 000	85 000	0
Total Current Debt	1 121 000	1 723 000	731 000	355 000
Total Equity and Debt	11 145 000	9 649 000	4 785 000	2 581 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,79 %	48,89 %	45,1 %	45,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	82 %	78,79 %	75,16 %	93,02 %
Current Ratio	5,72	3,16	5,34	5,34
Quick Ratio	5,72	3,16	5,34	5,34
Equity Ratio	0,9	0,82	0,85	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %