GRIMSTAD OPPMÅLING AS

1152 OSLO

Finances

Return on Equity

7,66 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 000	35 000	39 000	42 000
Net Income	36 000	70 000	67 000	36 000
Total Assets	596 000	562 000	503 000	497 000
Total Equity	470 000	434 000	363 000	296 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 000	35 000	39 000	42 000
Expenditure	27 000	39 000	27 000	52 000
Operating Profit	1 000	−4 000	12 000	−10 000
Financial Income	36 000	75 000	59 000	45 000
Financial Costs	0	1 000	0	1 000
Financial Balance	36 000	74 000	59 000	44 000
Earnings Before Tax	37 000	69 000	71 000	33 000
Tax	0	−1 000	3 000	−2 000
Net Income	36 000	70 000	67 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	428 000	428 000	428 000	431 000
Total Current Assets	168 000	134 000	75 000	67 000
Total Assets	596 000	562 000	503 000	497 000
Total Retained Equity	440 000	404 000	333 000	266 000
Total Equity	470 000	434 000	363 000	296 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	126 000	129 000	140 000	201 000
Total Equity and Debt	596 000	562 000	503 000	497 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 000	35 000	39 000	42 000
Other Income	0	0	0	0
Revenue	28 000	35 000	39 000	42 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	10 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	27 000	39 000	27 000	52 000
Operating Profit	1 000	−4 000	12 000	−10 000
Financial Income	36 000	75 000	59 000	45 000
Financial Costs	0	1 000	0	1 000
Financial Balance	36 000	74 000	59 000	44 000
Dividends	0	0	0	0
Net Income	36 000	70 000	67 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	27 000	27 000	30 000
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	401 000	401 000	401 000	401 000
Total Fixed Assets	428 000	428 000	428 000	431 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	90 000	96 000	48 000	39 000
Total Current Assets	168 000	134 000	75 000	67 000
Total Assets	596 000	562 000	503 000	497 000
Total Equity	470 000	434 000	363 000	296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	4 000	12 000	2 000
Unpaid Taxes	1 000	0	3 000	0
Dividends	0	0	0	0
Other Current Debt	124 000	124 000	124 000	199 000
Total Current Debt	126 000	129 000	140 000	201 000
Total Equity and Debt	596 000	562 000	503 000	497 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,66 %	16,13 %	18,46 %	12,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,57 %	−11,43 %	30,77 %	−23,81 %
Current Ratio	1,33	1,04	0,54	0,33
Quick Ratio	1,33	1,04	0,54	0,33
Equity Ratio	0,79	0,77	0,72	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %