GRAN ALMENNING EIENDOM KS

2750 GRAN

Finances

Share Ownership

Return on Equity

10,97 %

Current Ratio

4,25

Debt-to-Equity Ratio

2,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 780 000	10 415 000	10 165 000	10 088 000
Net Income	2 288 000	2 307 000	2 078 000	1 352 000
Total Assets	83 180 000	86 657 000	90 248 000	95 415 000
Total Equity	20 861 000	18 573 000	16 266 000	14 188 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 780 000	10 415 000	10 165 000	10 088 000
Expenditure	5 790 000	5 669 000	5 448 000	5 620 000
Operating Profit	4 989 000	4 746 000	4 717 000	4 468 000
Financial Income	738 000	8 000	31 000	68 000
Financial Costs	3 439 000	2 446 000	2 670 000	3 184 000
Financial Balance	−2 701 000	−2 438 000	−2 639 000	−3 116 000
Earnings Before Tax	2 288 000	2 307 000	2 078 000	1 352 000
Tax	0	0	0	0
Net Income	2 288 000	2 307 000	2 078 000	1 352 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	77 263 000	80 764 000	84 265 000	87 767 000
Total Current Assets	5 918 000	5 893 000	5 982 000	7 648 000
Total Assets	83 180 000	86 657 000	90 248 000	95 415 000
Total Retained Equity	8 861 000	6 573 000	4 266 000	2 188 000
Total Equity	20 861 000	18 573 000	16 266 000	14 188 000
Total Long-Term Debt	60 928 000	66 802 000	72 699 000	79 814 000
Total Current Debt	1 391 000	1 281 000	1 283 000	1 412 000
Total Equity and Debt	83 180 000	86 657 000	90 248 000	95 415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 780 000	10 415 000	10 165 000	10 088 000
Revenue	10 780 000	10 415 000	10 165 000	10 088 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 501 000	3 501 000	3 501 000	3 501 000
Impairment	0	0	0	0
Expenditure	5 790 000	5 669 000	5 448 000	5 620 000
Operating Profit	4 989 000	4 746 000	4 717 000	4 468 000
Financial Income	738 000	8 000	31 000	68 000
Financial Costs	3 439 000	2 446 000	2 670 000	3 184 000
Financial Balance	−2 701 000	−2 438 000	−2 639 000	−3 116 000
Dividends	0	0	0	0
Net Income	2 288 000	2 307 000	2 078 000	1 352 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	77 263 000	80 764 000	84 265 000	87 767 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	77 263 000	80 764 000	84 265 000	87 767 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	77 263 000	80 764 000	84 265 000	87 767 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 585 000	5 604 000	5 934 000	7 435 000
Total Current Assets	5 918 000	5 893 000	5 982 000	7 648 000
Total Assets	83 180 000	86 657 000	90 248 000	95 415 000
Total Equity	20 861 000	18 573 000	16 266 000	14 188 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 928 000	66 802 000	72 699 000	79 814 000
Creditors	556 000	572 000	533 000	634 000
Unpaid Taxes	57 000	47 000	47 000	0
Dividends	0	0	0	0
Other Current Debt	778 000	662 000	703 000	778 000
Total Current Debt	1 391 000	1 281 000	1 283 000	1 412 000
Total Equity and Debt	83 180 000	86 657 000	90 248 000	95 415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,97 %	12,42 %	12,78 %	9,53 %
Debt-to-Equity Ratio	2,92	3,6	4,47	5,63
Operating Profit Margin	46,28 %	45,57 %	46,4 %	44,29 %
Current Ratio	4,25	4,6	4,66	5,42
Quick Ratio	4,25	4,6	4,66	5,42
Equity Ratio	0,25	0,21	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %