GRASZA CONSULTING AS

1362 HOSLE

Finances

Share Ownership

Return on Equity

203,09 %

Current Ratio

1,27

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 782 000	23 527 000	11 282 000	4 912 000
Net Income	4 275 000	3 486 000	1 628 000	576 000
Total Assets	10 723 000	9 603 000	5 189 000	2 217 000
Total Equity	2 105 000	530 000	44 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 782 000	23 527 000	11 282 000	4 912 000
Expenditure	23 972 000	18 893 000	9 105 000	4 164 000
Operating Profit	5 809 000	4 634 000	2 176 000	748 000
Financial Income	127 000	80 000	22 000	5 000
Financial Costs	439 000	237 000	110 000	44 000
Financial Balance	−312 000	−157 000	−88 000	−39 000
Earnings Before Tax	5 498 000	4 478 000	2 088 000	709 000
Tax	1 223 000	992 000	460 000	133 000
Net Income	4 275 000	3 486 000	1 628 000	576 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	535 000	619 000	702 000	793 000
Total Current Assets	10 188 000	8 984 000	4 487 000	1 424 000
Total Assets	10 723 000	9 603 000	5 189 000	2 217 000
Total Retained Equity	2 081 000	506 000	20 000	6 000
Total Equity	2 105 000	530 000	44 000	30 000
Total Long-Term Debt	614 000	688 000	762 000	829 000
Total Current Debt	8 004 000	8 384 000	4 383 000	1 358 000
Total Equity and Debt	10 723 000	9 603 000	5 189 000	2 217 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 782 000	23 527 000	11 282 000	4 912 000
Other Income	0	0	0	0
Revenue	29 782 000	23 527 000	11 282 000	4 912 000
Cost of Goods Sold	18 291 000	16 161 000	0	0
Salary Costs	3 634 000	1 751 000	1 534 000	1 588 000
Depreciation	83 000	83 000	83 000	49 000
Impairment	0	0	0	0
Expenditure	23 972 000	18 893 000	9 105 000	4 164 000
Operating Profit	5 809 000	4 634 000	2 176 000	748 000
Financial Income	127 000	80 000	22 000	5 000
Financial Costs	439 000	237 000	110 000	44 000
Financial Balance	−312 000	−157 000	−88 000	−39 000
Dividends	2 700 000	3 000 000	1 614 000	466 000
Net Income	4 275 000	3 486 000	1 628 000	576 000

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	535 000	619 000	702 000	785 000
Total Tangible Assets	535 000	619 000	702 000	785 000
Total Fiancial Fixed Assets	0	0	0	8 000
Total Fixed Assets	535 000	619 000	702 000	793 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 673 000	4 431 000	2 456 000	428 000
Total Current Assets	10 188 000	8 984 000	4 487 000	1 424 000
Total Assets	10 723 000	9 603 000	5 189 000	2 217 000
Total Equity	2 105 000	530 000	44 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	614 000	688 000	762 000	829 000
Creditors	916 000	1 288 000	914 000	201 000
Unpaid Taxes	2 847 000	1 041 000	1 405 000	438 000
Dividends	2 700 000	3 000 000	1 614 000	466 000
Other Current Debt	318 000	2 068 000	2 000	146 000
Total Current Debt	8 004 000	8 384 000	4 383 000	1 358 000
Total Equity and Debt	10 723 000	9 603 000	5 189 000	2 217 000

Financial indicators	2022	2021	2020	2019
Return on Equity	203,09 %	657,74 %	3 700 %	1 920 %
Debt-to-Equity Ratio	0,29	1,3	17,32	27,63
Operating Profit Margin	19,51 %	19,7 %	19,29 %	15,23 %
Current Ratio	1,27	1,07	1,02	1,05
Quick Ratio	1,27	1,07	1,02	1,05
Equity Ratio	0,2	0,06	0,01	0,01
Gross Profit Margin	38,58 %	31,31 %	100 %	100 %