GRANÅSEN CONSULTING AS

3520 JEVNAKER

Finances

Return on Equity

58,4 %

Current Ratio

2,45

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 618 000	862 000	115 000	0
Net Income	459 000	312 000	98 000	−1 000
Total Assets	1 249 000	683 000	180 000	115 000
Total Equity	786 000	327 000	15 000	−83 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 618 000	862 000	115 000	0
Expenditure	1 030 000	462 000	26 000	1 000
Operating Profit	589 000	400 000	89 000	−1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	588 000	400 000	89 000	−1 000
Tax	129 000	88 000	−9 000	0
Net Income	459 000	312 000	98 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 000	113 000	123 000	113 000
Total Current Assets	1 136 000	570 000	57 000	2 000
Total Assets	1 249 000	683 000	180 000	115 000
Total Retained Equity	686 000	227 000	−85 000	−183 000
Total Equity	786 000	327 000	15 000	−83 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	463 000	356 000	165 000	199 000
Total Equity and Debt	1 249 000	683 000	180 000	115 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 618 000	862 000	115 000	0
Other Income	0	0	0	0
Revenue	1 618 000	862 000	115 000	0
Cost of Goods Sold	0	0	25 000	0
Salary Costs	926 000	431 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 030 000	462 000	26 000	1 000
Operating Profit	589 000	400 000	89 000	−1 000
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	459 000	312 000	98 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	9 000	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	113 000	113 000	113 000	113 000
Total Fixed Assets	113 000	113 000	123 000	113 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	882 000	475 000	18 000	2 000
Total Current Assets	1 136 000	570 000	57 000	2 000
Total Assets	1 249 000	683 000	180 000	115 000
Total Equity	786 000	327 000	15 000	−83 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	2 000	0	0
Unpaid Taxes	104 000	109 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	226 000	166 000	149 000	199 000
Total Current Debt	463 000	356 000	165 000	199 000
Total Equity and Debt	1 249 000	683 000	180 000	115 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,4 %	95,41 %	653,33 %	1,2 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	36,4 %	46,4 %	77,39 %	-
Current Ratio	2,45	1,6	0,35	0,01
Quick Ratio	2,45	1,6	0,35	0,01
Equity Ratio	0,63	0,48	0,08	−0,72
Gross Profit Margin	100 %	100 %	78,26 %	-