GRÅBREK EIENDOM AS

7512 STJØRDAL

Finances

Return on Equity

1,62 %

Current Ratio

11,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 284 000	2 172 000	2 073 000	1 924 000
Net Income	1 366 000	7 379 000	4 960 000	20 230 000
Total Assets	88 710 000	89 878 000	84 299 000	80 826 000
Total Equity	84 380 000	84 656 000	80 065 000	76 605 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 284 000	2 172 000	2 073 000	1 924 000
Expenditure	2 378 000	2 443 000	2 098 000	7 121 000
Operating Profit	−94 000	−272 000	−26 000	−5 197 000
Financial Income	4 108 000	9 098 000	6 019 000	35 431 000
Financial Costs	2 496 000	1 102 000	384 000	10 664 000
Financial Balance	1 612 000	7 996 000	5 635 000	24 767 000
Earnings Before Tax	1 518 000	7 724 000	5 610 000	19 571 000
Tax	152 000	345 000	650 000	−659 000
Net Income	1 366 000	7 379 000	4 960 000	20 230 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 095 000	33 993 000	31 373 000	24 113 000
Total Current Assets	50 615 000	55 885 000	52 925 000	56 714 000
Total Assets	88 710 000	89 878 000	84 299 000	80 826 000
Total Retained Equity	81 833 000	82 109 000	77 091 000	73 631 000
Total Equity	84 380 000	84 656 000	80 065 000	76 605 000
Total Long-Term Debt	0	0	0	1 265 000
Total Current Debt	4 330 000	5 222 000	4 234 000	2 956 000
Total Equity and Debt	88 710 000	89 878 000	84 299 000	80 826 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 602 000	1 650 000	1 393 000	1 557 000
Other Income	682 000	522 000	680 000	367 000
Revenue	2 284 000	2 172 000	2 073 000	1 924 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 296 000	1 222 000	1 200 000	1 184 000
Depreciation	312 000	300 000	291 000	293 000
Impairment	0	0	0	0
Expenditure	2 378 000	2 443 000	2 098 000	7 121 000
Operating Profit	−94 000	−272 000	−26 000	−5 197 000
Financial Income	4 108 000	9 098 000	6 019 000	35 431 000
Financial Costs	2 496 000	1 102 000	384 000	10 664 000
Financial Balance	1 612 000	7 996 000	5 635 000	24 767 000
Dividends	1 600 000	2 200 000	1 500 000	2 500 000
Net Income	1 366 000	7 379 000	4 960 000	20 230 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	871 000	766 000	649 000	563 000
Real Eastate	3 448 000	3 761 000	2 679 000	2 970 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 448 000	3 761 000	2 679 000	2 970 000
Total Fiancial Fixed Assets	33 776 000	29 466 000	28 046 000	20 580 000
Total Fixed Assets	38 095 000	33 993 000	31 373 000	24 113 000
Stock	0	0	0	0
Total Investments	34 340 000	51 190 000	48 386 000	15 297 000
Cash, Bank	11 704 000	2 037 000	1 738 000	36 162 000
Total Current Assets	50 615 000	55 885 000	52 925 000	56 714 000
Total Assets	88 710 000	89 878 000	84 299 000	80 826 000
Total Equity	84 380 000	84 656 000	80 065 000	76 605 000
Short-Term Group Debt	1 825 000	1 771 000	2 125 000	0
Total Long-Term Debt	0	0	0	1 265 000
Creditors	160 000	302 000	59 000	159 000
Unpaid Taxes	121 000	118 000	118 000	96 000
Dividends	1 600 000	2 200 000	1 500 000	2 500 000
Other Current Debt	379 000	415 000	163 000	174 000
Total Current Debt	4 330 000	5 222 000	4 234 000	2 956 000
Total Equity and Debt	88 710 000	89 878 000	84 299 000	80 826 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,62 %	8,72 %	6,19 %	26,41 %
Debt-to-Equity Ratio	0	0	0	0,02
Operating Profit Margin	−4,12 %	−12,52 %	−1,25 %	−270,11 %
Current Ratio	11,69	10,7	12,5	19,19
Quick Ratio	11,69	10,7	12,5	19,19
Equity Ratio	0,95	0,94	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %