GRINDE AS

1384 ASKER

Finances

Return on Equity

16,59 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 335 000	5 702 000	5 490 000	5 704 000
Net Income	2 089 000	1 742 000	1 666 000	1 906 000
Total Assets	17 351 000	18 521 000	21 407 000	21 718 000
Total Equity	12 590 000	12 601 000	12 659 000	12 493 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 335 000	5 702 000	5 490 000	5 704 000
Expenditure	3 438 000	3 157 000	3 054 000	2 948 000
Operating Profit	2 896 000	2 545 000	2 436 000	2 755 000
Financial Income	6 000	6 000	7 000	5 000
Financial Costs	78 000	186 000	190 000	229 000
Financial Balance	−72 000	−180 000	−183 000	−224 000
Earnings Before Tax	2 824 000	2 366 000	2 253 000	2 531 000
Tax	735 000	623 000	586 000	625 000
Net Income	2 089 000	1 742 000	1 666 000	1 906 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 161 000	18 332 000	19 499 000	20 169 000
Total Current Assets	190 000	189 000	1 908 000	1 549 000
Total Assets	17 351 000	18 521 000	21 407 000	21 718 000
Total Retained Equity	12 490 000	12 501 000	12 559 000	12 393 000
Total Equity	12 590 000	12 601 000	12 659 000	12 493 000
Total Long-Term Debt	0	0	5 000 000	5 000 000
Total Current Debt	4 761 000	5 920 000	3 748 000	4 226 000
Total Equity and Debt	17 351 000	18 521 000	21 407 000	21 718 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 266 000	5 005 000	4 708 000	4 974 000
Other Income	1 069 000	697 000	782 000	730 000
Revenue	6 335 000	5 702 000	5 490 000	5 704 000
Cost of Goods Sold	0	0	0	0
Salary Costs	546 000	519 000	471 000	470 000
Depreciation	1 171 000	1 167 000	1 165 000	1 173 000
Impairment	0	0	0	0
Expenditure	3 438 000	3 157 000	3 054 000	2 948 000
Operating Profit	2 896 000	2 545 000	2 436 000	2 755 000
Financial Income	6 000	6 000	7 000	5 000
Financial Costs	78 000	186 000	190 000	229 000
Financial Balance	−72 000	−180 000	−183 000	−224 000
Dividends	2 100 000	1 800 000	1 500 000	1 500 000
Net Income	2 089 000	1 742 000	1 666 000	1 906 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 422 000	16 593 000	17 760 000	18 769 000
Machinery and Plant Facilities	339 000	339 000	339 000	0
Fixtures	0	0	0	0
Total Tangible Assets	15 761 000	16 932 000	19 499 000	20 169 000
Total Fiancial Fixed Assets	1 400 000	1 400 000	0	0
Total Fixed Assets	17 161 000	18 332 000	19 499 000	20 169 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	32 000	180 000	34 000
Total Current Assets	190 000	189 000	1 908 000	1 549 000
Total Assets	17 351 000	18 521 000	21 407 000	21 718 000
Total Equity	12 590 000	12 601 000	12 659 000	12 493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	5 000 000	5 000 000
Creditors	106 000	34 000	51 000	74 000
Unpaid Taxes	34 000	31 000	256 000	291 000
Dividends	2 100 000	1 800 000	1 500 000	1 500 000
Other Current Debt	234 000	180 000	1 355 000	1 291 000
Total Current Debt	4 761 000	5 920 000	3 748 000	4 226 000
Total Equity and Debt	17 351 000	18 521 000	21 407 000	21 718 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,59 %	13,82 %	13,16 %	15,26 %
Debt-to-Equity Ratio	0	0	0,39	0,4
Operating Profit Margin	45,71 %	44,63 %	44,37 %	48,3 %
Current Ratio	0,04	0,03	0,51	0,37
Quick Ratio	0,04	0,03	0,51	0,37
Equity Ratio	0,73	0,68	0,59	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %