GRØTJORD & WUTTUDAL MASKIN AS

7320 FANNREM

Finances

Share Ownership

Return on Equity

−5,11 %

Current Ratio

0,84

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 697 000	6 490 000	4 095 000	4 839 000
Net Income	−91 000	1 264 000	−16 000	508 000
Total Assets	3 504 000	4 079 000	2 044 000	1 845 000
Total Equity	1 780 000	1 871 000	607 000	623 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 697 000	6 490 000	4 095 000	4 839 000
Expenditure	6 629 000	4 794 000	3 994 000	4 148 000
Operating Profit	68 000	1 696 000	102 000	691 000
Financial Income	0	0	0	0
Financial Costs	118 000	100 000	90 000	119 000
Financial Balance	−118 000	−100 000	−90 000	−119 000
Earnings Before Tax	−50 000	1 596 000	12 000	572 000
Tax	42 000	332 000	27 000	65 000
Net Income	−91 000	1 264 000	−16 000	508 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 499 000	2 976 000	1 551 000	1 379 000
Total Current Assets	1 006 000	1 103 000	492 000	467 000
Total Assets	3 504 000	4 079 000	2 044 000	1 845 000
Total Retained Equity	1 680 000	1 771 000	507 000	523 000
Total Equity	1 780 000	1 871 000	607 000	623 000
Total Long-Term Debt	529 000	718 000	906 000	301 000
Total Current Debt	1 195 000	1 490 000	531 000	922 000
Total Equity and Debt	3 504 000	4 079 000	2 044 000	1 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 546 000	4 802 000	4 095 000	4 839 000
Other Income	152 000	1 688 000	0	0
Revenue	6 697 000	6 490 000	4 095 000	4 839 000
Cost of Goods Sold	1 785 000	1 285 000	916 000	809 000
Salary Costs	630 000	586 000	537 000	545 000
Depreciation	126 000	125 000	56 000	54 000
Impairment	0	0	0	0
Expenditure	6 629 000	4 794 000	3 994 000	4 148 000
Operating Profit	68 000	1 696 000	102 000	691 000
Financial Income	0	0	0	0
Financial Costs	118 000	100 000	90 000	119 000
Financial Balance	−118 000	−100 000	−90 000	−119 000
Dividends	0	0	0	0
Net Income	−91 000	1 264 000	−16 000	508 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	626 000	734 000	859 000	390 000
Total Tangible Assets	626 000	734 000	859 000	390 000
Total Fiancial Fixed Assets	1 873 000	2 242 000	692 000	989 000
Total Fixed Assets	2 499 000	2 976 000	1 551 000	1 379 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	17 000	19 000	15 000	19 000
Total Current Assets	1 006 000	1 103 000	492 000	467 000
Total Assets	3 504 000	4 079 000	2 044 000	1 845 000
Total Equity	1 780 000	1 871 000	607 000	623 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	529 000	718 000	906 000	301 000
Creditors	857 000	740 000	243 000	449 000
Unpaid Taxes	109 000	119 000	39 000	98 000
Dividends	0	0	0	0
Other Current Debt	106 000	150 000	114 000	114 000
Total Current Debt	1 195 000	1 490 000	531 000	922 000
Total Equity and Debt	3 504 000	4 079 000	2 044 000	1 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,11 %	67,56 %	−2,64 %	81,54 %
Debt-to-Equity Ratio	0,3	0,38	1,49	0,48
Operating Profit Margin	1,02 %	26,13 %	2,49 %	14,28 %
Current Ratio	0,84	0,74	0,93	0,51
Quick Ratio	0,84	0,74	0,93	0,51
Equity Ratio	0,51	0,46	0,3	0,34
Gross Profit Margin	73,35 %	80,2 %	77,63 %	83,28 %