GROP AS

8003 BODØ

Finances

Share Ownership

Return on Equity

189,79 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 484 000	25 664 000	20 083 000	19 659 000
Net Income	2 864 000	4 240 000	1 872 000	2 126 000
Total Assets	14 991 000	12 482 000	6 932 000	5 361 000
Total Equity	1 509 000	7 840 000	3 911 000	2 039 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 484 000	25 664 000	20 083 000	19 659 000
Expenditure	25 118 000	20 296 000	17 721 000	17 003 000
Operating Profit	3 366 000	5 368 000	2 362 000	2 655 000
Financial Income	310 000	70 000	52 000	73 000
Financial Costs	3 000	0	10 000	1 000
Financial Balance	307 000	70 000	42 000	72 000
Earnings Before Tax	3 673 000	5 438 000	2 404 000	2 728 000
Tax	809 000	1 197 000	532 000	602 000
Net Income	2 864 000	4 240 000	1 872 000	2 126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 003 000	474 000	535 000	496 000
Total Current Assets	13 988 000	12 008 000	6 397 000	4 865 000
Total Assets	14 991 000	12 482 000	6 932 000	5 361 000
Total Retained Equity	1 309 000	7 640 000	3 711 000	1 839 000
Total Equity	1 509 000	7 840 000	3 911 000	2 039 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	13 482 000	4 642 000	3 021 000	3 323 000
Total Equity and Debt	14 991 000	12 482 000	6 932 000	5 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 353 000	23 903 000	19 762 000	19 659 000
Other Income	131 000	1 761 000	321 000	0
Revenue	28 484 000	25 664 000	20 083 000	19 659 000
Cost of Goods Sold	8 643 000	7 024 000	6 045 000	5 889 000
Salary Costs	9 536 000	7 600 000	6 487 000	6 066 000
Depreciation	239 000	188 000	202 000	228 000
Impairment	0	0	0	0
Expenditure	25 118 000	20 296 000	17 721 000	17 003 000
Operating Profit	3 366 000	5 368 000	2 362 000	2 655 000
Financial Income	310 000	70 000	52 000	73 000
Financial Costs	3 000	0	10 000	1 000
Financial Balance	307 000	70 000	42 000	72 000
Dividends	8 480 000	0	0	312 000
Net Income	2 864 000	4 240 000	1 872 000	2 126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	59 000	55 000	51 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	958 000	415 000	480 000	445 000
Total Tangible Assets	958 000	415 000	480 000	445 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 003 000	474 000	535 000	496 000
Stock	569 000	403 000	296 000	258 000
Total Investments	0	0	0	0
Cash, Bank	12 871 000	11 035 000	5 979 000	4 455 000
Total Current Assets	13 988 000	12 008 000	6 397 000	4 865 000
Total Assets	14 991 000	12 482 000	6 932 000	5 361 000
Total Equity	1 509 000	7 840 000	3 911 000	2 039 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 542 000	1 126 000	783 000	787 000
Unpaid Taxes	1 141 000	1 075 000	737 000	773 000
Dividends	8 480 000	0	0	312 000
Other Current Debt	1 524 000	1 240 000	965 000	837 000
Total Current Debt	13 482 000	4 642 000	3 021 000	3 323 000
Total Equity and Debt	14 991 000	12 482 000	6 932 000	5 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	189,79 %	54,08 %	47,86 %	104,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,82 %	20,92 %	11,76 %	13,51 %
Current Ratio	1,04	2,59	2,12	1,46
Quick Ratio	1,08	2,83	2,35	1,59
Equity Ratio	0,1	0,63	0,56	0,38
Gross Profit Margin	69,66 %	72,63 %	69,9 %	70,04 %