GRAVE CONSULTING AS

0268 OSLO

Finances

Share Ownership

Return on Equity

218,87 %

Current Ratio

1,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	144 000	0	0	45 000
Net Income	116 000	−21 000	−38 000	−21 000
Total Assets	143 000	19 000	15 000	59 000
Total Equity	53 000	−64 000	−43 000	−4 000

Income (NOK)	2022	2021	2020	2019
Revenue	144 000	0	0	45 000
Expenditure	24 000	21 000	38 000	66 000
Operating Profit	120 000	−21 000	−38 000	−21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	120 000	−21 000	−38 000	−21 000
Tax	4 000	0	0	0
Net Income	116 000	−21 000	−38 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	143 000	19 000	15 000	59 000
Total Assets	143 000	19 000	15 000	59 000
Total Retained Equity	13 000	−104 000	−83 000	−44 000
Total Equity	53 000	−64 000	−43 000	−4 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	90 000	82 000	57 000	63 000
Total Equity and Debt	143 000	19 000	15 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	144 000	0	0	45 000
Other Income	0	0	0	0
Revenue	144 000	0	0	45 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	24 000	21 000	38 000	66 000
Operating Profit	120 000	−21 000	−38 000	−21 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	116 000	−21 000	−38 000	−21 000

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	51 000	0	1 000	47 000
Total Current Assets	143 000	19 000	15 000	59 000
Total Assets	143 000	19 000	15 000	59 000
Total Equity	53 000	−64 000	−43 000	−4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	86 000	81 000	57 000	63 000
Total Current Debt	90 000	82 000	57 000	63 000
Total Equity and Debt	143 000	19 000	15 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	218,87 %	32,81 %	88,37 %	525 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	83,33 %	-	-	−46,67 %
Current Ratio	1,59	0,23	0,26	0,94
Quick Ratio	1,59	0,23	0,26	0,94
Equity Ratio	0,37	−3,37	−2,87	−0,07
Gross Profit Margin	100 %	-	-	100 %