GRIM ENTERTAINMENT AS

1792 TISTEDAL

Finances

Share Ownership

Return on Equity

120,55 %

Current Ratio

2,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	52 339 000	21 901 000	0	0
Net Income	27 333 000	17 634 000	−16 000	−20 000
Total Assets	40 584 000	25 176 000	67 000	63 000
Total Equity	22 673 000	17 613 000	−21 000	−5 000

Income (NOK)	2022	2021	2020	2019
Revenue	52 339 000	21 901 000	0	0
Expenditure	3 502 000	311 000	21 000	25 000
Operating Profit	48 838 000	21 591 000	−21 000	−25 000
Financial Income	39 000	1 019 000	0	0
Financial Costs	11 288 000	0	0	0
Financial Balance	−11 249 000	1 019 000	0	0
Earnings Before Tax	37 588 000	22 610 000	−21 000	−25 000
Tax	10 255 000	4 976 000	−5 000	−6 000
Net Income	27 333 000	17 634 000	−16 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 156 000	451 000	58 000	54 000
Total Current Assets	39 427 000	24 724 000	8 000	10 000
Total Assets	40 584 000	25 176 000	67 000	63 000
Total Retained Equity	22 573 000	17 513 000	−121 000	−105 000
Total Equity	22 673 000	17 613 000	−21 000	−5 000
Total Long-Term Debt	0	3 000	87 000	0
Total Current Debt	17 911 000	7 559 000	1 000	68 000
Total Equity and Debt	40 584 000	25 176 000	67 000	63 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	52 339 000	21 901 000	0	0
Other Income	0	0	0	0
Revenue	52 339 000	21 901 000	0	0
Cost of Goods Sold	3 000	0	2 000	1 000
Salary Costs	1 140 000	256 000	0	0
Depreciation	75 000	3 000	0	0
Impairment	0	0	0	0
Expenditure	3 502 000	311 000	21 000	25 000
Operating Profit	48 838 000	21 591 000	−21 000	−25 000
Financial Income	39 000	1 019 000	0	0
Financial Costs	11 288 000	0	0	0
Financial Balance	−11 249 000	1 019 000	0	0
Dividends	22 273 000	0	0	0
Net Income	27 333 000	17 634 000	−16 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	58 000	54 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 156 000	451 000	0	0
Total Tangible Assets	1 156 000	451 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 156 000	451 000	58 000	54 000
Stock	0	0	0	0
Total Investments	35 631 000	19 016 000	0	0
Cash, Bank	3 303 000	5 700 000	0	0
Total Current Assets	39 427 000	24 724 000	8 000	10 000
Total Assets	40 584 000	25 176 000	67 000	63 000
Total Equity	22 673 000	17 613 000	−21 000	−5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	87 000	0
Creditors	45 000	1 000	0	50 000
Unpaid Taxes	328 000	118 000	0	0
Dividends	22 273 000	0	0	0
Other Current Debt	1 107 000	2 526 000	1 000	18 000
Total Current Debt	17 911 000	7 559 000	1 000	68 000
Total Equity and Debt	40 584 000	25 176 000	67 000	63 000

Financial indicators	2022	2021	2020	2019
Return on Equity	120,55 %	100,12 %	76,19 %	400 %
Debt-to-Equity Ratio	0	0	−4,14	−0
Operating Profit Margin	93,31 %	98,58 %	-	-
Current Ratio	2,2	3,27	8	0,15
Quick Ratio	2,2	3,27	8	0,15
Equity Ratio	0,56	0,7	−0,31	−0,08
Gross Profit Margin	99,99 %	100 %	-	-