GRIP EIENDOM AS

0352 OSLO

Finances

Return on Equity

−151,56 %

Current Ratio

1,06

Debt-to-Equity Ratio

52,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	109 000	123 000	334 000
Net Income	−194 000	−108 000	−443 000	−721 000
Total Assets	7 227 000	7 420 000	7 709 000	7 529 000
Total Equity	128 000	322 000	580 000	1 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	109 000	123 000	334 000
Expenditure	173 000	217 000	556 000	600 000
Operating Profit	−172 000	−109 000	−433 000	−265 000
Financial Income	0	21 000	0	0
Financial Costs	22 000	21 000	9 000	456 000
Financial Balance	−22 000	0	−9 000	−456 000
Earnings Before Tax	−194 000	−108 000	−443 000	−721 000
Tax	0	0	0	0
Net Income	−194 000	−108 000	−443 000	−721 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 813 000	7 006 000	7 237 000	7 118 000
Total Current Assets	414 000	414 000	472 000	411 000
Total Assets	7 227 000	7 420 000	7 709 000	7 529 000
Total Retained Equity	28 000	−93 000	165 000	908 000
Total Equity	128 000	322 000	580 000	1 323 000
Total Long-Term Debt	6 709 000	6 718 000	214 000	237 000
Total Current Debt	390 000	379 000	6 915 000	5 970 000
Total Equity and Debt	7 227 000	7 420 000	7 709 000	7 529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	123 000	323 000
Other Income	0	109 000	0	12 000
Revenue	0	109 000	123 000	334 000
Cost of Goods Sold	0	0	0	0
Salary Costs	18 000	22 000	18 000	53 000
Depreciation	0	79 000	95 000	95 000
Impairment	0	0	0	0
Expenditure	173 000	217 000	556 000	600 000
Operating Profit	−172 000	−109 000	−433 000	−265 000
Financial Income	0	21 000	0	0
Financial Costs	22 000	21 000	9 000	456 000
Financial Balance	−22 000	0	−9 000	−456 000
Dividends	0	0	0	0
Net Income	−194 000	−108 000	−443 000	−721 000

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	79 000	175 000
Total Tangible Assets	0	0	79 000	175 000
Total Fiancial Fixed Assets	6 813 000	7 006 000	7 158 000	6 943 000
Total Fixed Assets	6 813 000	7 006 000	7 237 000	7 118 000
Stock	0	0	0	0
Total Investments	6 000	6 000	0	0
Cash, Bank	1 000	1 000	1 000	4 000
Total Current Assets	414 000	414 000	472 000	411 000
Total Assets	7 227 000	7 420 000	7 709 000	7 529 000
Total Equity	128 000	322 000	580 000	1 323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 709 000	6 718 000	214 000	237 000
Creditors	249 000	241 000	240 000	131 000
Unpaid Taxes	92 000	92 000	91 000	75 000
Dividends	0	0	0	0
Other Current Debt	1 000	2 000	6 532 000	5 715 000
Total Current Debt	390 000	379 000	6 915 000	5 970 000
Total Equity and Debt	7 227 000	7 420 000	7 709 000	7 529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−151,56 %	−33,54 %	−76,38 %	−54,5 %
Debt-to-Equity Ratio	52,41	20,86	0,37	0,18
Operating Profit Margin	-	−100 %	−352,03 %	−79,34 %
Current Ratio	1,06	1,09	0,07	0,07
Quick Ratio	1,06	1,09	0,07	0,07
Equity Ratio	0,02	0,04	0,08	0,18
Gross Profit Margin	-	100 %	100 %	100 %