GRAN BUTIKKEIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

5,05 %

Current Ratio

0,83

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 251 000	3 141 000	3 088 000	3 032 000
Net Income	2 023 000	1 824 000	1 869 000	1 811 000
Total Assets	43 136 000	42 876 000	42 911 000	42 896 000
Total Equity	40 073 000	40 092 000	40 094 000	40 078 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 251 000	3 141 000	3 088 000	3 032 000
Expenditure	848 000	896 000	859 000	849 000
Operating Profit	2 403 000	2 245 000	2 229 000	2 183 000
Financial Income	191 000	94 000	170 000	140 000
Financial Costs	0	0	3 000	1 000
Financial Balance	191 000	94 000	167 000	139 000
Earnings Before Tax	2 594 000	2 339 000	2 396 000	2 321 000
Tax	571 000	515 000	527 000	511 000
Net Income	2 023 000	1 824 000	1 869 000	1 811 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 841 000	41 443 000	40 436 000	41 053 000
Total Current Assets	2 295 000	1 434 000	2 476 000	1 843 000
Total Assets	43 136 000	42 876 000	42 911 000	42 896 000
Total Retained Equity	971 000	990 000	992 000	975 000
Total Equity	40 073 000	40 092 000	40 094 000	40 078 000
Total Long-Term Debt	303 000	308 000	309 000	304 000
Total Current Debt	2 760 000	2 476 000	2 508 000	2 515 000
Total Equity and Debt	43 136 000	42 876 000	42 911 000	42 896 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 251 000	3 141 000	3 088 000	3 032 000
Other Income	0	0	0	0
Revenue	3 251 000	3 141 000	3 088 000	3 032 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	630 000	630 000	630 000	630 000
Impairment	0	0	0	0
Expenditure	848 000	896 000	859 000	849 000
Operating Profit	2 403 000	2 245 000	2 229 000	2 183 000
Financial Income	191 000	94 000	170 000	140 000
Financial Costs	0	0	3 000	1 000
Financial Balance	191 000	94 000	167 000	139 000
Dividends	0	0	0	0
Net Income	2 023 000	1 824 000	1 869 000	1 811 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 970 000	34 599 000	35 229 000	35 859 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 970 000	34 599 000	35 229 000	35 859 000
Total Fiancial Fixed Assets	6 871 000	6 843 000	5 206 000	5 194 000
Total Fixed Assets	40 841 000	41 443 000	40 436 000	41 053 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 295 000	1 434 000	2 476 000	1 843 000
Total Assets	43 136 000	42 876 000	42 911 000	42 896 000
Total Equity	40 073 000	40 092 000	40 094 000	40 078 000
Short-Term Group Debt	2 752 000	2 468 000	2 501 000	2 505 000
Total Long-Term Debt	303 000	308 000	309 000	304 000
Creditors	0	0	0	2 000
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	2 760 000	2 476 000	2 508 000	2 515 000
Total Equity and Debt	43 136 000	42 876 000	42 911 000	42 896 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,05 %	4,55 %	4,66 %	4,52 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	73,92 %	71,47 %	72,18 %	72 %
Current Ratio	0,83	0,58	0,99	0,73
Quick Ratio	0,83	0,58	0,99	0,73
Equity Ratio	0,93	0,94	0,93	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %