GRAMS AS

0781 OSLO

Finances

Share Ownership

Return on Equity

−0,4 %

Current Ratio

0,01

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	61 000	0	0	0
Net Income	5 000	−1 000	0	−3 000
Total Assets	283 000	272 000	273 000	271 000
Total Equity	−1 253 000	−1 258 000	−1 257 000	−1 257 000

Income (NOK)	2022	2021	2019
Revenue	61 000	0	0
Expenditure	55 000	1 000	4 000
Operating Profit	6 000	−1 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	6 000	−1 000	−4 000
Tax	1 000	0	−1 000
Net Income	5 000	−1 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	270 000	272 000	271 000	271 000
Total Current Assets	13 000	0	1 000	0
Total Assets	283 000	272 000	273 000	271 000
Total Retained Equity	−1 283 000	−1 288 000	−1 287 000	−1 287 000
Total Equity	−1 253 000	−1 258 000	−1 257 000	−1 257 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 536 000	1 529 000	1 529 000	1 528 000
Total Equity and Debt	283 000	272 000	273 000	271 000

Cash flow (NOK)	2022	2021	2019
Sales Income	61 000	0	0
Other Income	0	0	0
Revenue	61 000	0	0
Cost of Goods Sold	27 000	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	55 000	1 000	4 000
Operating Profit	6 000	−1 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	5 000	−1 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	270 000	272 000	271 000	271 000
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	0	0	0	0
Total Fixed Assets	270 000	272 000	271 000	271 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	0	0	0
Total Current Assets	13 000	0	1 000	0
Total Assets	283 000	272 000	273 000	271 000
Total Equity	−1 253 000	−1 258 000	−1 257 000	−1 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	1 000	1 000
Unpaid Taxes	0	0	0	−1 000
Dividends	0	0	0	0
Other Current Debt	1 535 000	1 528 000	1 528 000	1 528 000
Total Current Debt	1 536 000	1 529 000	1 529 000	1 528 000
Total Equity and Debt	283 000	272 000	273 000	271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,4 %	0,08 %	−0 %	0,24 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	9,84 %	-	-	-
Current Ratio	0,01	0	0	0
Quick Ratio	0,01	0	0	0
Equity Ratio	−4,43	−4,63	−4,6	−4,64
Gross Profit Margin	55,74 %	-	-	-