INGENIØR GRANBERG AS

8516 NARVIK

Finances

Share Ownership

Return on Equity

0,72 %

Current Ratio

0,74

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 063 000	3 530 000	3 644 000	4 385 000
Net Income	18 000	433 000	241 000	690 000
Total Assets	3 641 000	4 025 000	4 047 000	2 993 000
Total Equity	2 500 000	2 554 000	2 236 000	2 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 063 000	3 530 000	3 644 000	4 385 000
Expenditure	3 087 000	3 006 000	3 459 000	3 409 000
Operating Profit	−23 000	524 000	185 000	975 000
Financial Income	104 000	80 000	85 000	5 000
Financial Costs	58 000	49 000	−40 000	94 000
Financial Balance	46 000	31 000	125 000	−89 000
Earnings Before Tax	23 000	556 000	309 000	886 000
Tax	5 000	122 000	69 000	196 000
Net Income	18 000	433 000	241 000	690 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 949 000	3 421 000	3 273 000	1 093 000
Total Current Assets	692 000	604 000	773 000	1 900 000
Total Assets	3 641 000	4 025 000	4 047 000	2 993 000
Total Retained Equity	1 775 000	1 830 000	1 512 000	1 396 000
Total Equity	2 500 000	2 554 000	2 236 000	2 120 000
Total Long-Term Debt	213 000	419 000	682 000	270 000
Total Current Debt	929 000	1 051 000	1 129 000	603 000
Total Equity and Debt	3 641 000	4 025 000	4 047 000	2 993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 063 000	3 521 000	3 507 000	4 385 000
Other Income	0	10 000	137 000	0
Revenue	3 063 000	3 530 000	3 644 000	4 385 000
Cost of Goods Sold	0	0	0	2 000
Salary Costs	1 649 000	1 628 000	2 171 000	2 124 000
Depreciation	340 000	367 000	316 000	321 000
Impairment	0	0	0	0
Expenditure	3 087 000	3 006 000	3 459 000	3 409 000
Operating Profit	−23 000	524 000	185 000	975 000
Financial Income	104 000	80 000	85 000	5 000
Financial Costs	58 000	49 000	−40 000	94 000
Financial Balance	46 000	31 000	125 000	−89 000
Dividends	0	0	0	0
Net Income	18 000	433 000	241 000	690 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	32 000	20 000	20 000	20 000
Real Eastate	8 000	14 000	19 000	28 000
Machinery and Plant Facilities	20 000	28 000	35 000	0
Fixtures	674 000	1 001 000	1 261 000	1 021 000
Total Tangible Assets	702 000	1 043 000	1 316 000	1 049 000
Total Fiancial Fixed Assets	2 215 000	2 358 000	1 938 000	24 000
Total Fixed Assets	2 949 000	3 421 000	3 273 000	1 093 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	77 000	113 000	388 000
Total Current Assets	692 000	604 000	773 000	1 900 000
Total Assets	3 641 000	4 025 000	4 047 000	2 993 000
Total Equity	2 500 000	2 554 000	2 236 000	2 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	213 000	419 000	682 000	270 000
Creditors	183 000	177 000	144 000	135 000
Unpaid Taxes	148 000	147 000	115 000	251 000
Dividends	0	0	0	0
Other Current Debt	357 000	463 000	751 000	22 000
Total Current Debt	929 000	1 051 000	1 129 000	603 000
Total Equity and Debt	3 641 000	4 025 000	4 047 000	2 993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,72 %	16,95 %	10,78 %	32,55 %
Debt-to-Equity Ratio	0,09	0,16	0,31	0,13
Operating Profit Margin	−0,75 %	14,84 %	5,08 %	22,23 %
Current Ratio	0,74	0,57	0,68	3,15
Quick Ratio	0,74	0,57	0,68	3,15
Equity Ratio	0,69	0,63	0,55	0,71
Gross Profit Margin	100 %	100 %	100 %	99,95 %