GRANDAHL EIENDOM AS

1711 SARPSBORG

Finances

Return on Equity

24,34 %

Current Ratio

0,1

Debt-to-Equity Ratio

2,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 501 000	12 096 000	11 703 000	10 968 000
Net Income	5 033 000	5 445 000	9 449 000	11 135 000
Total Assets	89 332 000	87 042 000	102 454 000	109 087 000
Total Equity	20 681 000	18 759 000	16 084 000	15 309 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 501 000	12 096 000	11 703 000	10 968 000
Expenditure	4 173 000	3 946 000	3 644 000	4 411 000
Operating Profit	8 328 000	8 150 000	8 060 000	6 557 000
Financial Income	104 000	385 000	4 849 000	8 021 000
Financial Costs	1 975 000	1 557 000	1 970 000	2 415 000
Financial Balance	−1 871 000	−1 172 000	2 879 000	5 606 000
Earnings Before Tax	6 456 000	6 978 000	10 939 000	12 163 000
Tax	1 423 000	1 533 000	1 490 000	1 028 000
Net Income	5 033 000	5 445 000	9 449 000	11 135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	88 531 000	86 608 000	99 236 000	108 551 000
Total Current Assets	801 000	434 000	3 218 000	536 000
Total Assets	89 332 000	87 042 000	102 454 000	109 087 000
Total Retained Equity	8 916 000	6 994 000	4 319 000	3 544 000
Total Equity	20 681 000	18 759 000	16 084 000	15 309 000
Total Long-Term Debt	60 382 000	63 438 000	75 713 000	79 308 000
Total Current Debt	8 269 000	4 846 000	10 657 000	14 471 000
Total Equity and Debt	89 332 000	87 042 000	102 454 000	109 087 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 630 000	12 096 000	11 703 000	10 968 000
Other Income	871 000	0	0	0
Revenue	12 501 000	12 096 000	11 703 000	10 968 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 134 000	1 131 000	1 131 000	1 289 000
Impairment	0	0	0	0
Expenditure	4 173 000	3 946 000	3 644 000	4 411 000
Operating Profit	8 328 000	8 150 000	8 060 000	6 557 000
Financial Income	104 000	385 000	4 849 000	8 021 000
Financial Costs	1 975 000	1 557 000	1 970 000	2 415 000
Financial Balance	−1 871 000	−1 172 000	2 879 000	5 606 000
Dividends	0	0	0	0
Net Income	5 033 000	5 445 000	9 449 000	11 135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	76 682 000	77 512 000	78 115 000	78 969 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 958 000	1 547 000	1 822 000	2 012 000
Total Tangible Assets	80 640 000	79 059 000	79 937 000	80 980 000
Total Fiancial Fixed Assets	7 891 000	7 549 000	19 300 000	27 571 000
Total Fixed Assets	88 531 000	86 608 000	99 236 000	108 551 000
Stock	0	0	0	0
Total Investments	106 000	117 000	109 000	105 000
Cash, Bank	262 000	39 000	47 000	97 000
Total Current Assets	801 000	434 000	3 218 000	536 000
Total Assets	89 332 000	87 042 000	102 454 000	109 087 000
Total Equity	20 681 000	18 759 000	16 084 000	15 309 000
Short-Term Group Debt	3 111 000	2 770 000	8 776 000	12 942 000
Total Long-Term Debt	60 382 000	63 438 000	75 713 000	79 308 000
Creditors	3 601 000	96 000	135 000	284 000
Unpaid Taxes	0	376 000	384 000	274 000
Dividends	0	0	0	0
Other Current Debt	438 000	282 000	262 000	317 000
Total Current Debt	8 269 000	4 846 000	10 657 000	14 471 000
Total Equity and Debt	89 332 000	87 042 000	102 454 000	109 087 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,34 %	29,03 %	58,75 %	72,73 %
Debt-to-Equity Ratio	2,92	3,38	4,71	5,18
Operating Profit Margin	66,62 %	67,38 %	68,87 %	59,78 %
Current Ratio	0,1	0,09	0,3	0,04
Quick Ratio	0,1	0,09	0,3	0,04
Equity Ratio	0,23	0,22	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %