GRENSEN EIENDOM AS

8006 BODØ

Finances

Share Ownership

Return on Equity

60,88 %

Current Ratio

Debt-to-Equity Ratio

−0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 700 000	0	0	0
Net Income	−6 364 000	−53 000	−533 000	−27 000
Total Assets	1 000	11 800 000	11 813 000	12 308 000
Total Equity	−10 453 000	−932 000	−879 000	−346 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 700 000	0	0	0
Expenditure	5 709 000	51 000	530 000	27 000
Operating Profit	−4 009 000	−51 000	−530 000	−27 000
Financial Income	3 000	0	0	0
Financial Costs	2 357 000	1 000	3 000	1 000
Financial Balance	−2 354 000	−1 000	−3 000	−1 000
Earnings Before Tax	−6 364 000	−53 000	−533 000	−27 000
Tax	0	0	0	0
Net Income	−6 364 000	−53 000	−533 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 800 000	11 813 000	11 813 000
Total Current Assets	1 000	0	0	495 000
Total Assets	1 000	11 800 000	11 813 000	12 308 000
Total Retained Equity	−13 953 000	−4 432 000	−4 379 000	−3 846 000
Total Equity	−10 453 000	−932 000	−879 000	−346 000
Total Long-Term Debt	5 130 000	6 250 000	6 750 000	6 750 000
Total Current Debt	5 324 000	6 482 000	5 942 000	5 904 000
Total Equity and Debt	1 000	11 800 000	11 813 000	12 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 700 000	0	0	0
Revenue	1 700 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 709 000	51 000	530 000	27 000
Operating Profit	−4 009 000	−51 000	−530 000	−27 000
Financial Income	3 000	0	0	0
Financial Costs	2 357 000	1 000	3 000	1 000
Financial Balance	−2 354 000	−1 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	−6 364 000	−53 000	−533 000	−27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	11 800 000	11 800 000	11 800 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	11 800 000	11 800 000	11 800 000
Total Fiancial Fixed Assets	0	0	13 000	13 000
Total Fixed Assets	0	11 800 000	11 813 000	11 813 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	0	0
Total Current Assets	1 000	0	0	495 000
Total Assets	1 000	11 800 000	11 813 000	12 308 000
Total Equity	−10 453 000	−932 000	−879 000	−346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 130 000	6 250 000	6 750 000	6 750 000
Creditors	0	116 000	119 000	96 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 324 000	6 366 000	5 823 000	5 808 000
Total Current Debt	5 324 000	6 482 000	5 942 000	5 904 000
Total Equity and Debt	1 000	11 800 000	11 813 000	12 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,88 %	5,69 %	60,64 %	7,8 %
Debt-to-Equity Ratio	−0,49	−6,71	−7,68	−19,51
Operating Profit Margin	−235,82 %	-	-	-
Current Ratio	0	0	0	0,08
Quick Ratio	0	0	0	0,08
Equity Ratio	−10 453	−0,08	−0,07	−0,03
Gross Profit Margin	100 %	-	-	-