REGNSKAPSTJENESTER ANNE LISE FOSS FJELDBU

2210 GRANLI

Finances

Share Ownership

Return on Equity

5 375 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	594 000	529 000	541 000	530 000
Net Income	430 000	376 000	400 000	380 000
Total Assets	147 000	145 000	127 000	102 000
Total Equity	8 000	12 000	−3 000	−18 000

Income (NOK)	2022	2021	2020	2019
Revenue	594 000	529 000	541 000	530 000
Expenditure	163 000	152 000	141 000	150 000
Operating Profit	430 000	376 000	400 000	380 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	430 000	376 000	400 000	380 000
Tax	0	0	0	0
Net Income	430 000	376 000	400 000	380 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	147 000	145 000	127 000	102 000
Total Assets	147 000	145 000	127 000	102 000
Total Retained Equity	8 000	12 000	−3 000	−18 000
Total Equity	8 000	12 000	−3 000	−18 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	140 000	133 000	131 000	120 000
Total Equity and Debt	147 000	145 000	127 000	102 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	594 000	529 000	541 000	530 000
Other Income	0	0	0	0
Revenue	594 000	529 000	541 000	530 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	18 000	18 000	18 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	163 000	152 000	141 000	150 000
Operating Profit	430 000	376 000	400 000	380 000
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	430 000	376 000	400 000	380 000

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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	48 000	70 000	35 000
Total Current Assets	147 000	145 000	127 000	102 000
Total Assets	147 000	145 000	127 000	102 000
Total Equity	8 000	12 000	−3 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	17 000	10 000	6 000
Unpaid Taxes	129 000	116 000	120 000	115 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	140 000	133 000	131 000	120 000
Total Equity and Debt	147 000	145 000	127 000	102 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5 375 %	3 133,33 %	−13 333,33 %	−2 111,11 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	72,39 %	71,08 %	73,94 %	71,7 %
Current Ratio	1,05	1,09	0,97	0,85
Quick Ratio	1,05	1,09	0,97	0,85
Equity Ratio	0,05	0,08	−0,02	−0,18
Gross Profit Margin	100 %	100 %	100 %	100 %