FOTOGRAF GRINNA AS

1850 MYSEN

Finances

Share Ownership

Return on Equity

42,7 %

Current Ratio

42,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 707 000	0	0	0
Net Income	6 395 000	−10 000	4 000	19 000
Total Assets	15 300 000	1 010 000	2 221 000	3 221 000
Total Equity	14 977 000	1 005 000	2 214 000	2 210 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 707 000	0	0	0
Expenditure	2 404 000	23 000	21 000	19 000
Operating Profit	−698 000	−23 000	−21 000	−19 000
Financial Income	7 121 000	13 000	26 000	44 000
Financial Costs	0	0	0	0
Financial Balance	7 121 000	13 000	26 000	44 000
Earnings Before Tax	6 423 000	−10 000	5 000	25 000
Tax	29 000	0	1 000	5 000
Net Income	6 395 000	−10 000	4 000	19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 639 000	764 000	764 000	764 000
Total Current Assets	13 661 000	246 000	1 457 000	2 457 000
Total Assets	15 300 000	1 010 000	2 221 000	3 221 000
Total Retained Equity	14 703 000	741 000	1 950 000	1 946 000
Total Equity	14 977 000	1 005 000	2 214 000	2 210 000
Total Long-Term Debt	6 000	6 000	6 000	6 000
Total Current Debt	318 000	0	1 000	1 005 000
Total Equity and Debt	15 300 000	1 010 000	2 221 000	3 221 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 707 000	0	0	0
Other Income	0	0	0	0
Revenue	1 707 000	0	0	0
Cost of Goods Sold	134 000	0	0	0
Salary Costs	1 602 000	0	0	0
Depreciation	86 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 404 000	23 000	21 000	19 000
Operating Profit	−698 000	−23 000	−21 000	−19 000
Financial Income	7 121 000	13 000	26 000	44 000
Financial Costs	0	0	0	0
Financial Balance	7 121 000	13 000	26 000	44 000
Dividends	0	0	0	0
Net Income	6 395 000	−10 000	4 000	19 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 616 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	0	0	0
Total Tangible Assets	1 639 000	0	0	0
Total Fiancial Fixed Assets	0	764 000	764 000	764 000
Total Fixed Assets	1 639 000	764 000	764 000	764 000
Stock	17 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 130 000	96 000	1 307 000	2 307 000
Total Current Assets	13 661 000	246 000	1 457 000	2 457 000
Total Assets	15 300 000	1 010 000	2 221 000	3 221 000
Total Equity	14 977 000	1 005 000	2 214 000	2 210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	6 000	6 000	6 000
Creditors	21 000	0	0	0
Unpaid Taxes	123 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	174 000	0	0	1 000 000
Total Current Debt	318 000	0	1 000	1 005 000
Total Equity and Debt	15 300 000	1 010 000	2 221 000	3 221 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,7 %	−1 %	0,18 %	0,86 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	−40,89 %	-	-	-
Current Ratio	42,96	-	1 457	2,44
Quick Ratio	45,39	-	1 457	2,44
Equity Ratio	0,98	1	1	0,69
Gross Profit Margin	92,15 %	-	-	-