GRUNDVIKVEIEN 1 EIENDOM AS

3478 NÆRSNES

Finances

Share Ownership

Return on Equity

5,11 %

Current Ratio

1,43

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	485 000	516 000	516 000
Net Income	34 000	55 000	61 000	41 000
Total Assets	911 000	978 000	905 000	832 000
Total Equity	665 000	630 000	576 000	515 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	485 000	516 000	516 000
Expenditure	442 000	421 000	439 000	470 000
Operating Profit	38 000	64 000	77 000	46 000
Financial Income	8 000	9 000	9 000	8 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	9 000	9 000	7 000
Earnings Before Tax	46 000	72 000	86 000	54 000
Tax	12 000	17 000	25 000	13 000
Net Income	34 000	55 000	61 000	41 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	560 000	580 000	600 000	320 000
Total Current Assets	351 000	398 000	305 000	512 000
Total Assets	911 000	978 000	905 000	832 000
Total Retained Equity	635 000	600 000	546 000	485 000
Total Equity	665 000	630 000	576 000	515 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	246 000	348 000	329 000	317 000
Total Equity and Debt	911 000	978 000	905 000	832 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	485 000	516 000	516 000
Revenue	480 000	485 000	516 000	516 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	442 000	421 000	439 000	470 000
Operating Profit	38 000	64 000	77 000	46 000
Financial Income	8 000	9 000	9 000	8 000
Financial Costs	0	0	0	1 000
Financial Balance	8 000	9 000	9 000	7 000
Dividends	0	0	0	0
Net Income	34 000	55 000	61 000	41 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	260 000	280 000	300 000	320 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	260 000	280 000	300 000	320 000
Total Fiancial Fixed Assets	300 000	300 000	300 000	0
Total Fixed Assets	560 000	580 000	600 000	320 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	170 000	219 000	202 000	130 000
Total Current Assets	351 000	398 000	305 000	512 000
Total Assets	911 000	978 000	905 000	832 000
Total Equity	665 000	630 000	576 000	515 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	205 000	301 000	304 000	304 000
Unpaid Taxes	29 000	29 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	246 000	348 000	329 000	317 000
Total Equity and Debt	911 000	978 000	905 000	832 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,11 %	8,73 %	10,59 %	7,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,92 %	13,2 %	14,92 %	8,91 %
Current Ratio	1,43	1,14	0,93	1,62
Quick Ratio	1,43	1,14	0,93	1,62
Equity Ratio	0,73	0,64	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %