GNURUD EIENDOM AS

2383 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

12,15 %

Current Ratio

0,93

Debt-to-Equity Ratio

2,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 580 000	2 353 000	2 276 000	2 077 000
Net Income	712 000	763 000	820 000	822 000
Total Assets	21 722 000	21 322 000	19 111 000	14 201 000
Total Equity	5 862 000	5 149 000	4 387 000	3 566 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 580 000	2 353 000	2 276 000	2 077 000
Expenditure	1 164 000	1 018 000	855 000	698 000
Operating Profit	1 417 000	1 335 000	1 421 000	1 379 000
Financial Income	1 000	1 000	0	0
Financial Costs	504 000	357 000	369 000	325 000
Financial Balance	−503 000	−356 000	−369 000	−325 000
Earnings Before Tax	913 000	978 000	1 052 000	1 054 000
Tax	201 000	215 000	232 000	232 000
Net Income	712 000	763 000	820 000	822 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 411 000	20 965 000	18 526 000	13 593 000
Total Current Assets	311 000	357 000	585 000	608 000
Total Assets	21 722 000	21 322 000	19 111 000	14 201 000
Total Retained Equity	5 262 000	4 549 000	3 787 000	2 966 000
Total Equity	5 862 000	5 149 000	4 387 000	3 566 000
Total Long-Term Debt	15 526 000	15 757 000	14 379 000	10 070 000
Total Current Debt	334 000	415 000	346 000	565 000
Total Equity and Debt	21 722 000	21 322 000	19 111 000	14 201 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 580 000	2 353 000	2 276 000	2 077 000
Revenue	2 580 000	2 353 000	2 276 000	2 077 000
Cost of Goods Sold	11 000	15 000	10 000	5 000
Salary Costs	160 000	63 000	0	0
Depreciation	442 000	414 000	415 000	396 000
Impairment	0	0	0	0
Expenditure	1 164 000	1 018 000	855 000	698 000
Operating Profit	1 417 000	1 335 000	1 421 000	1 379 000
Financial Income	1 000	1 000	0	0
Financial Costs	504 000	357 000	369 000	325 000
Financial Balance	−503 000	−356 000	−369 000	−325 000
Dividends	0	0	0	200 000
Net Income	712 000	763 000	820 000	822 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 311 000	20 881 000	18 369 000	13 467 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	100 000	84 000	157 000	126 000
Total Tangible Assets	21 411 000	20 965 000	18 526 000	13 593 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 411 000	20 965 000	18 526 000	13 593 000
Stock	3 000	3 000	3 000	3 000
Total Investments	0	0	0	0
Cash, Bank	302 000	88 000	577 000	273 000
Total Current Assets	311 000	357 000	585 000	608 000
Total Assets	21 722 000	21 322 000	19 111 000	14 201 000
Total Equity	5 862 000	5 149 000	4 387 000	3 566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 526 000	15 757 000	14 379 000	10 070 000
Creditors	17 000	169 000	17 000	40 000
Unpaid Taxes	71 000	0	77 000	66 000
Dividends	0	0	0	200 000
Other Current Debt	83 000	42 000	41 000	53 000
Total Current Debt	334 000	415 000	346 000	565 000
Total Equity and Debt	21 722 000	21 322 000	19 111 000	14 201 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,15 %	14,82 %	18,69 %	23,05 %
Debt-to-Equity Ratio	2,65	3,06	3,28	2,82
Operating Profit Margin	54,92 %	56,74 %	62,43 %	66,39 %
Current Ratio	0,93	0,86	1,69	1,08
Quick Ratio	0,94	0,87	1,71	1,08
Equity Ratio	0,27	0,24	0,23	0,25
Gross Profit Margin	99,57 %	99,36 %	99,56 %	99,76 %