THE GREASY HOUSE AS

0463 OSLO

Finances

Share Ownership

Return on Equity

67,41 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 127 000	3 601 000	4 530 000	4 590 000
Net Income	−1 210 000	−186 000	−50 000	10 000
Total Assets	54 000	194 000	291 000	366 000
Total Equity	−1 795 000	−585 000	−399 000	−349 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 127 000	3 601 000	4 530 000	4 590 000
Expenditure	2 335 000	3 787 000	4 570 000	4 573 000
Operating Profit	−1 208 000	−186 000	−41 000	18 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	9 000	9 000
Financial Balance	−1 000	−1 000	−9 000	−9 000
Earnings Before Tax	−1 210 000	−186 000	−50 000	10 000
Tax	0	0	0	0
Net Income	−1 210 000	−186 000	−50 000	10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	48 000	71 000	62 000
Total Current Assets	28 000	146 000	220 000	304 000
Total Assets	54 000	194 000	291 000	366 000
Total Retained Equity	−1 825 000	−615 000	−429 000	−379 000
Total Equity	−1 795 000	−585 000	−399 000	−349 000
Total Long-Term Debt	0	−10 000	0	0
Total Current Debt	1 849 000	790 000	690 000	715 000
Total Equity and Debt	54 000	194 000	291 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 127 000	3 601 000	4 530 000	4 590 000
Other Income	0	0	0	0
Revenue	1 127 000	3 601 000	4 530 000	4 590 000
Cost of Goods Sold	530 000	1 700 000	2 226 000	2 301 000
Salary Costs	964 000	1 173 000	1 580 000	1 373 000
Depreciation	22 000	22 000	18 000	16 000
Impairment	0	0	0	0
Expenditure	2 335 000	3 787 000	4 570 000	4 573 000
Operating Profit	−1 208 000	−186 000	−41 000	18 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	9 000	9 000
Financial Balance	−1 000	−1 000	−9 000	−9 000
Dividends	0	0	0	0
Net Income	−1 210 000	−186 000	−50 000	10 000

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	26 000	48 000	71 000	62 000
Total Tangible Assets	26 000	48 000	71 000	62 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 000	48 000	71 000	62 000
Stock	0	19 000	19 000	31 000
Total Investments	0	0	0	0
Cash, Bank	22 000	73 000	202 000	218 000
Total Current Assets	28 000	146 000	220 000	304 000
Total Assets	54 000	194 000	291 000	366 000
Total Equity	−1 795 000	−585 000	−399 000	−349 000
Short-Term Group Debt	0	0	0	47 000
Total Long-Term Debt	0	−10 000	0	0
Creditors	2 000	0	0	−2 000
Unpaid Taxes	75 000	259 000	118 000	149 000
Dividends	0	0	0	0
Other Current Debt	1 772 000	531 000	572 000	522 000
Total Current Debt	1 849 000	790 000	690 000	715 000
Total Equity and Debt	54 000	194 000	291 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,41 %	31,79 %	12,53 %	−2,87 %
Debt-to-Equity Ratio	−0	0,02	−0	−0
Operating Profit Margin	−107,19 %	−5,17 %	−0,91 %	0,39 %
Current Ratio	0,02	0,18	0,32	0,43
Quick Ratio	0,02	0,19	0,33	0,44
Equity Ratio	−33,24	−3,02	−1,37	−0,95
Gross Profit Margin	52,97 %	52,79 %	50,86 %	49,87 %