GRENSEN 12B AS

0165 OSLO

Finances

Share Ownership

Return on Equity

1 295,66 %

Current Ratio

−0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 230 000	3 192 000	2 766 000	2 682 000
Net Income	−5 675 000	1 491 000	1 471 000	456 000
Total Assets	5 316 000	7 632 000	6 824 000	5 592 000
Total Equity	−438 000	5 237 000	5 271 000	3 800 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 230 000	3 192 000	2 766 000	2 682 000
Expenditure	8 122 000	1 365 000	908 000	2 336 000
Operating Profit	−5 892 000	1 827 000	1 858 000	346 000
Financial Income	26 000	87 000	28 000	187 000
Financial Costs	0	2 000	1 000	1 000
Financial Balance	26 000	85 000	27 000	186 000
Earnings Before Tax	−5 866 000	1 912 000	1 885 000	533 000
Tax	−191 000	421 000	414 000	77 000
Net Income	−5 675 000	1 491 000	1 471 000	456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 409 000	4 365 000	4 533 000	4 578 000
Total Current Assets	−93 000	3 266 000	2 290 000	1 014 000
Total Assets	5 316 000	7 632 000	6 824 000	5 592 000
Total Retained Equity	−1 288 000	4 387 000	4 421 000	2 950 000
Total Equity	−438 000	5 237 000	5 271 000	3 800 000
Total Long-Term Debt	0	191 000	200 000	208 000
Total Current Debt	5 754 000	2 204 000	1 353 000	1 585 000
Total Equity and Debt	5 316 000	7 632 000	6 824 000	5 592 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	220 000	182 000	0	0
Other Income	2 010 000	3 011 000	2 766 000	2 682 000
Revenue	2 230 000	3 192 000	2 766 000	2 682 000
Cost of Goods Sold	200 000	615 000	0	0
Salary Costs	0	0	0	456 000
Depreciation	168 000	168 000	168 000	150 000
Impairment	0	0	0	0
Expenditure	8 122 000	1 365 000	908 000	2 336 000
Operating Profit	−5 892 000	1 827 000	1 858 000	346 000
Financial Income	26 000	87 000	28 000	187 000
Financial Costs	0	2 000	1 000	1 000
Financial Balance	26 000	85 000	27 000	186 000
Dividends	0	0	0	1 000 000
Net Income	−5 675 000	1 491 000	1 471 000	456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 409 000	4 365 000	4 533 000	4 578 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 409 000	4 365 000	4 533 000	4 578 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 409 000	4 365 000	4 533 000	4 578 000
Stock	0	0	0	0
Total Investments	0	0	0	599 000
Cash, Bank	3 737 000	61 000	1 310 000	250 000
Total Current Assets	−93 000	3 266 000	2 290 000	1 014 000
Total Assets	5 316 000	7 632 000	6 824 000	5 592 000
Total Equity	−438 000	5 237 000	5 271 000	3 800 000
Short-Term Group Debt	1 956 000	1 956 000	0	0
Total Long-Term Debt	0	191 000	200 000	208 000
Creditors	3 759 000	212 000	12 000	23 000
Unpaid Taxes	0	0	163 000	81 000
Dividends	0	0	0	1 000 000
Other Current Debt	40 000	36 000	756 000	401 000
Total Current Debt	5 754 000	2 204 000	1 353 000	1 585 000
Total Equity and Debt	5 316 000	7 632 000	6 824 000	5 592 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 295,66 %	28,47 %	27,91 %	12 %
Debt-to-Equity Ratio	−0	0,04	0,04	0,05
Operating Profit Margin	−264,22 %	57,24 %	67,17 %	12,9 %
Current Ratio	−0,02	1,48	1,69	0,64
Quick Ratio	−0,02	1,48	1,69	0,64
Equity Ratio	−0,08	0,69	0,77	0,68
Gross Profit Margin	91,03 %	80,73 %	100 %	100 %