GRUNG ARKITEKTUR AS

5035 BERGEN

Finances

Share Ownership

Return on Equity

22,19 %

Current Ratio

2,19

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 172 000	4 380 000	3 681 000	3 554 000
Net Income	203 000	811 000	321 000	−200 000
Total Assets	1 954 000	2 705 000	2 033 000	2 445 000
Total Equity	915 000	812 000	1 120 000	1 235 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 172 000	4 380 000	3 681 000	3 554 000
Expenditure	3 886 000	3 323 000	3 245 000	3 795 000
Operating Profit	286 000	1 056 000	436 000	−242 000
Financial Income	0	0	1 000	1 000
Financial Costs	24 000	15 000	26 000	15 000
Financial Balance	−24 000	−15 000	−25 000	−14 000
Earnings Before Tax	262 000	1 041 000	411 000	−256 000
Tax	59 000	230 000	90 000	−56 000
Net Income	203 000	811 000	321 000	−200 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	285 000	444 000	597 000	826 000
Total Current Assets	1 669 000	2 261 000	1 436 000	1 619 000
Total Assets	1 954 000	2 705 000	2 033 000	2 445 000
Total Retained Equity	806 000	703 000	1 011 000	1 126 000
Total Equity	915 000	812 000	1 120 000	1 235 000
Total Long-Term Debt	278 000	384 000	498 000	743 000
Total Current Debt	761 000	1 509 000	414 000	468 000
Total Equity and Debt	1 954 000	2 705 000	2 033 000	2 445 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 172 000	4 380 000	3 681 000	3 554 000
Other Income	0	0	0	0
Revenue	4 172 000	4 380 000	3 681 000	3 554 000
Cost of Goods Sold	70 000	51 000	52 000	67 000
Salary Costs	2 729 000	2 648 000	2 423 000	2 623 000
Depreciation	179 000	179 000	179 000	134 000
Impairment	0	0	0	0
Expenditure	3 886 000	3 323 000	3 245 000	3 795 000
Operating Profit	286 000	1 056 000	436 000	−242 000
Financial Income	0	0	1 000	1 000
Financial Costs	24 000	15 000	26 000	15 000
Financial Balance	−24 000	−15 000	−25 000	−14 000
Dividends	100 000	1 119 000	435 000	0
Net Income	203 000	811 000	321 000	−200 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	61 000	40 000	14 000	64 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	224 000	404 000	583 000	762 000
Total Tangible Assets	224 000	404 000	583 000	762 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	285 000	444 000	597 000	826 000
Stock	0	0	0	0
Total Investments	10 000	0	0	0
Cash, Bank	608 000	373 000	470 000	513 000
Total Current Assets	1 669 000	2 261 000	1 436 000	1 619 000
Total Assets	1 954 000	2 705 000	2 033 000	2 445 000
Total Equity	915 000	812 000	1 120 000	1 235 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	278 000	384 000	498 000	743 000
Creditors	126 000	−7 000	−84 000	23 000
Unpaid Taxes	352 000	556 000	278 000	251 000
Dividends	100 000	1 119 000	435 000	0
Other Current Debt	204 000	203 000	179 000	193 000
Total Current Debt	761 000	1 509 000	414 000	468 000
Total Equity and Debt	1 954 000	2 705 000	2 033 000	2 445 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,19 %	99,88 %	28,66 %	−16,19 %
Debt-to-Equity Ratio	0,3	0,47	0,44	0,6
Operating Profit Margin	6,86 %	24,11 %	11,84 %	−6,81 %
Current Ratio	2,19	1,5	3,47	3,46
Quick Ratio	2,19	1,5	3,47	3,46
Equity Ratio	0,47	0,3	0,55	0,51
Gross Profit Margin	98,32 %	98,84 %	98,59 %	98,11 %