ODD GRØDUM EIENDOM AS

4760 BIRKELAND

Finances

Share Ownership

Return on Equity

40,64 %

Current Ratio

2,81

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 271 000	715 000	684 000	668 000
Net Income	673 000	266 000	181 000	139 000
Total Assets	4 552 000	4 009 000	4 159 000	4 209 000
Total Equity	1 656 000	983 000	817 000	736 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 271 000	715 000	684 000	668 000
Expenditure	300 000	280 000	338 000	361 000
Operating Profit	971 000	435 000	346 000	307 000
Financial Income	1 000	0	1 000	4 000
Financial Costs	109 000	95 000	115 000	133 000
Financial Balance	−108 000	−95 000	−114 000	−129 000
Earnings Before Tax	863 000	341 000	232 000	178 000
Tax	190 000	75 000	51 000	39 000
Net Income	673 000	266 000	181 000	139 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 646 000	3 366 000	3 517 000	3 626 000
Total Current Assets	906 000	642 000	642 000	583 000
Total Assets	4 552 000	4 009 000	4 159 000	4 209 000
Total Retained Equity	1 456 000	783 000	617 000	536 000
Total Equity	1 656 000	983 000	817 000	736 000
Total Long-Term Debt	2 574 000	2 742 000	173 000	3 093 000
Total Current Debt	322 000	284 000	3 169 000	380 000
Total Equity and Debt	4 552 000	4 009 000	4 159 000	4 209 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	88 000
Other Income	1 271 000	715 000	684 000	580 000
Revenue	1 271 000	715 000	684 000	668 000
Cost of Goods Sold	5 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	151 000	151 000	147 000	140 000
Impairment	0	0	0	0
Expenditure	300 000	280 000	338 000	361 000
Operating Profit	971 000	435 000	346 000	307 000
Financial Income	1 000	0	1 000	4 000
Financial Costs	109 000	95 000	115 000	133 000
Financial Balance	−108 000	−95 000	−114 000	−129 000
Dividends	0	100 000	100 000	200 000
Net Income	673 000	266 000	181 000	139 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 646 000	3 333 000	3 479 000	3 626 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	34 000	38 000	0
Total Tangible Assets	3 646 000	3 366 000	3 517 000	3 626 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 646 000	3 366 000	3 517 000	3 626 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	816 000	583 000	301 000	250 000
Total Current Assets	906 000	642 000	642 000	583 000
Total Assets	4 552 000	4 009 000	4 159 000	4 209 000
Total Equity	1 656 000	983 000	817 000	736 000
Short-Term Group Debt	0	11 000	0	0
Total Long-Term Debt	2 574 000	2 742 000	173 000	3 093 000
Creditors	40 000	10 000	152 000	9 000
Unpaid Taxes	50 000	68 000	0	25 000
Dividends	0	100 000	100 000	200 000
Other Current Debt	24 000	0	108 000	115 000
Total Current Debt	322 000	284 000	3 169 000	380 000
Total Equity and Debt	4 552 000	4 009 000	4 159 000	4 209 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,64 %	27,06 %	22,15 %	18,89 %
Debt-to-Equity Ratio	1,55	2,79	0,21	4,2
Operating Profit Margin	76,4 %	60,84 %	50,58 %	45,96 %
Current Ratio	2,81	2,26	0,2	1,53
Quick Ratio	2,81	2,26	0,2	1,53
Equity Ratio	0,36	0,25	0,2	0,17
Gross Profit Margin	99,61 %	100 %	100 %	100 %