GRIMSTAD BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

58,3 %

Current Ratio

1,07

Debt-to-Equity Ratio

12,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 460 000	2 284 000	2 401 000	2 367 000
Net Income	924 000	933 000	852 000	934 000
Total Assets	22 379 000	23 581 000	22 957 000	22 398 000
Total Equity	1 585 000	1 541 000	1 466 000	1 488 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 460 000	2 284 000	2 401 000	2 367 000
Expenditure	698 000	739 000	668 000	654 000
Operating Profit	1 762 000	1 545 000	1 732 000	1 712 000
Financial Income	0	0	0	0
Financial Costs	577 000	349 000	641 000	515 000
Financial Balance	−577 000	−349 000	−641 000	−515 000
Earnings Before Tax	1 185 000	1 196 000	1 092 000	1 197 000
Tax	261 000	263 000	240 000	263 000
Net Income	924 000	933 000	852 000	934 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 062 000	21 530 000	21 088 000	20 768 000
Total Current Assets	1 317 000	2 051 000	1 868 000	1 630 000
Total Assets	22 379 000	23 581 000	22 957 000	22 398 000
Total Retained Equity	1 485 000	1 441 000	1 366 000	1 388 000
Total Equity	1 585 000	1 541 000	1 466 000	1 488 000
Total Long-Term Debt	19 567 000	20 854 000	20 363 000	19 608 000
Total Current Debt	1 227 000	1 186 000	1 128 000	1 301 000
Total Equity and Debt	22 379 000	23 581 000	22 957 000	22 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 460 000	2 284 000	2 401 000	2 367 000
Other Income	0	0	0	0
Revenue	2 460 000	2 284 000	2 401 000	2 367 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	468 000	459 000	434 000	434 000
Impairment	0	0	0	0
Expenditure	698 000	739 000	668 000	654 000
Operating Profit	1 762 000	1 545 000	1 732 000	1 712 000
Financial Income	0	0	0	0
Financial Costs	577 000	349 000	641 000	515 000
Financial Balance	−577 000	−349 000	−641 000	−515 000
Dividends	0	0	0	0
Net Income	924 000	933 000	852 000	934 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 062 000	21 530 000	21 088 000	20 768 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 062 000	21 530 000	21 088 000	20 768 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 062 000	21 530 000	21 088 000	20 768 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 317 000	2 051 000	1 868 000	1 630 000
Total Assets	22 379 000	23 581 000	22 957 000	22 398 000
Total Equity	1 585 000	1 541 000	1 466 000	1 488 000
Short-Term Group Debt	1 219 000	1 178 000	1 121 000	1 293 000
Total Long-Term Debt	19 567 000	20 854 000	20 363 000	19 608 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	1 227 000	1 186 000	1 128 000	1 301 000
Total Equity and Debt	22 379 000	23 581 000	22 957 000	22 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,3 %	60,55 %	58,12 %	62,77 %
Debt-to-Equity Ratio	12,35	13,53	13,89	13,18
Operating Profit Margin	71,63 %	67,64 %	72,14 %	72,33 %
Current Ratio	1,07	1,73	1,66	1,25
Quick Ratio	1,07	1,73	1,66	1,25
Equity Ratio	0,07	0,07	0,06	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %