GRIM EIENDOM AS

4633 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−53,2 %

Current Ratio

36,94

Debt-to-Equity Ratio

16,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	186 000	179 000	75 000	0
Net Income	−1 254 000	−774 000	−931 000	−868 000
Total Assets	42 423 000	39 932 000	37 663 000	31 260 000
Total Equity	2 357 000	3 612 000	4 386 000	5 316 000

Income (NOK)	2022	2021	2020	2019
Revenue	186 000	179 000	75 000	0
Expenditure	114 000	169 000	218 000	55 000
Operating Profit	72 000	9 000	−143 000	−55 000
Financial Income	0	0	0	0
Financial Costs	1 680 000	1 002 000	1 050 000	1 059 000
Financial Balance	−1 680 000	−1 002 000	−1 050 000	−1 059 000
Earnings Before Tax	−1 608 000	−992 000	−1 193 000	−1 113 000
Tax	−354 000	−218 000	−262 000	−245 000
Net Income	−1 254 000	−774 000	−931 000	−868 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 758 000	39 896 000	36 619 000	30 979 000
Total Current Assets	665 000	36 000	1 044 000	281 000
Total Assets	42 423 000	39 932 000	37 663 000	31 260 000
Total Retained Equity	0	0	0	0
Total Equity	2 357 000	3 612 000	4 386 000	5 316 000
Total Long-Term Debt	40 048 000	36 171 000	26 093 000	17 756 000
Total Current Debt	18 000	150 000	7 185 000	8 188 000
Total Equity and Debt	42 423 000	39 932 000	37 663 000	31 260 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	186 000	179 000	75 000	0
Revenue	186 000	179 000	75 000	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	114 000	169 000	218 000	55 000
Operating Profit	72 000	9 000	−143 000	−55 000
Financial Income	0	0	0	0
Financial Costs	1 680 000	1 002 000	1 050 000	1 059 000
Financial Balance	−1 680 000	−1 002 000	−1 050 000	−1 059 000
Dividends	0	0	0	0
Net Income	−1 254 000	−774 000	−931 000	−868 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 156 000	1 802 000	1 584 000	1 321 000
Real Eastate	29 034 000	29 034 000	29 034 000	25 658 000
Machinery and Plant Facilities	10 569 000	9 061 000	6 001 000	0
Fixtures	0	0	0	0
Total Tangible Assets	39 603 000	38 095 000	35 035 000	25 658 000
Total Fiancial Fixed Assets	0	0	0	4 000 000
Total Fixed Assets	41 758 000	39 896 000	36 619 000	30 979 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	665 000	36 000	1 015 000	281 000
Total Current Assets	665 000	36 000	1 044 000	281 000
Total Assets	42 423 000	39 932 000	37 663 000	31 260 000
Total Equity	2 357 000	3 612 000	4 386 000	5 316 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 048 000	36 171 000	26 093 000	17 756 000
Creditors	14 000	146 000	29 000	1 663 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	4 000	7 156 000	6 524 000
Total Current Debt	18 000	150 000	7 185 000	8 188 000
Total Equity and Debt	42 423 000	39 932 000	37 663 000	31 260 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−53,2 %	−21,43 %	−21,23 %	−16,33 %
Debt-to-Equity Ratio	16,99	10,01	5,95	3,34
Operating Profit Margin	38,71 %	5,03 %	−190,67 %	-
Current Ratio	36,94	0,24	0,15	0,03
Quick Ratio	36,94	0,24	0,15	0,03
Equity Ratio	0,06	0,09	0,12	0,17
Gross Profit Margin	100 %	100 %	100 %	-