GRIMSTAD KONSERVES EIENDOM AS

0270 OSLO

Finances

Share Ownership

Return on Equity

3 576,19 %

Current Ratio

6,05

Debt-to-Equity Ratio

230,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 034 000	2 931 000	2 701 000	2 230 000
Net Income	1 502 000	1 479 000	1 229 000	806 000
Total Assets	10 362 000	9 892 000	9 363 000	8 848 000
Total Equity	42 000	−1 461 000	−2 940 000	−4 169 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 034 000	2 931 000	2 701 000	2 230 000
Expenditure	809 000	790 000	778 000	754 000
Operating Profit	2 225 000	2 140 000	1 924 000	1 476 000
Financial Income	60 000	9 000	5 000	18 000
Financial Costs	358 000	253 000	353 000	460 000
Financial Balance	−298 000	−244 000	−348 000	−442 000
Earnings Before Tax	1 926 000	1 896 000	1 576 000	1 034 000
Tax	424 000	417 000	347 000	228 000
Net Income	1 502 000	1 479 000	1 229 000	806 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 539 000	6 589 000	6 882 000	7 139 000
Total Current Assets	3 823 000	3 303 000	2 481 000	1 709 000
Total Assets	10 362 000	9 892 000	9 363 000	8 848 000
Total Retained Equity	−58 000	−1 561 000	−3 040 000	−4 269 000
Total Equity	42 000	−1 461 000	−2 940 000	−4 169 000
Total Long-Term Debt	9 688 000	10 688 000	11 738 000	12 525 000
Total Current Debt	632 000	665 000	565 000	492 000
Total Equity and Debt	10 362 000	9 892 000	9 363 000	8 848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 034 000	2 931 000	2 701 000	2 230 000
Other Income	0	0	0	0
Revenue	3 034 000	2 931 000	2 701 000	2 230 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	486 000	486 000	495 000	477 000
Impairment	0	0	0	0
Expenditure	809 000	790 000	778 000	754 000
Operating Profit	2 225 000	2 140 000	1 924 000	1 476 000
Financial Income	60 000	9 000	5 000	18 000
Financial Costs	358 000	253 000	353 000	460 000
Financial Balance	−298 000	−244 000	−348 000	−442 000
Dividends	0	0	0	0
Net Income	1 502 000	1 479 000	1 229 000	806 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	573 000	449 000	307 000	141 000
Real Eastate	5 481 000	5 967 000	6 453 000	6 948 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 481 000	5 967 000	6 453 000	6 948 000
Total Fiancial Fixed Assets	486 000	174 000	122 000	51 000
Total Fixed Assets	6 539 000	6 589 000	6 882 000	7 139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 783 000	3 247 000	2 441 000	1 671 000
Total Current Assets	3 823 000	3 303 000	2 481 000	1 709 000
Total Assets	10 362 000	9 892 000	9 363 000	8 848 000
Total Equity	42 000	−1 461 000	−2 940 000	−4 169 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 688 000	10 688 000	11 738 000	12 525 000
Creditors	84 000	78 000	26 000	24 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	29 000	26 000	50 000
Total Current Debt	632 000	665 000	565 000	492 000
Total Equity and Debt	10 362 000	9 892 000	9 363 000	8 848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 576,19 %	−101,23 %	−41,8 %	−19,33 %
Debt-to-Equity Ratio	230,67	−7,32	−3,99	−3
Operating Profit Margin	73,34 %	73,01 %	71,23 %	66,19 %
Current Ratio	6,05	4,97	4,39	3,47
Quick Ratio	6,05	4,97	4,39	3,47
Equity Ratio	0	−0,15	−0,31	−0,47
Gross Profit Margin	100 %	100 %	100 %	100 %