GRAMVEIEN 50 AS

0975 OSLO

Finances

Share Ownership

Return on Equity

6,83 %

Current Ratio

2,96

Debt-to-Equity Ratio

3,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 146 000	880 000	866 000	849 000
Net Income	164 000	−71 000	86 000	6 000
Total Assets	11 787 000	12 262 000	12 584 000	13 232 000
Total Equity	2 402 000	2 238 000	2 169 000	2 077 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 146 000	880 000	866 000	849 000
Expenditure	715 000	730 000	538 000	580 000
Operating Profit	431 000	149 000	328 000	269 000
Financial Income	1 000	0	0	7 000
Financial Costs	222 000	240 000	217 000	268 000
Financial Balance	−221 000	−240 000	−217 000	−261 000
Earnings Before Tax	210 000	−91 000	111 000	7 000
Tax	46 000	−20 000	24 000	2 000
Net Income	164 000	−71 000	86 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 565 000	11 961 000	12 366 000	12 771 000
Total Current Assets	222 000	301 000	218 000	461 000
Total Assets	11 787 000	12 262 000	12 584 000	13 232 000
Total Retained Equity	185 000	21 000	92 000	6 000
Total Equity	2 402 000	2 238 000	2 169 000	2 077 000
Total Long-Term Debt	9 311 000	10 024 000	10 415 000	11 135 000
Total Current Debt	75 000	0	0	20 000
Total Equity and Debt	11 787 000	12 262 000	12 584 000	13 232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 146 000	880 000	866 000	849 000
Other Income	0	0	0	0
Revenue	1 146 000	880 000	866 000	849 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	396 000	405 000	405 000	405 000
Impairment	0	0	0	0
Expenditure	715 000	730 000	538 000	580 000
Operating Profit	431 000	149 000	328 000	269 000
Financial Income	1 000	0	0	7 000
Financial Costs	222 000	240 000	217 000	268 000
Financial Balance	−221 000	−240 000	−217 000	−261 000
Dividends	0	0	0	0
Net Income	164 000	−71 000	86 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 565 000	11 952 000	12 340 000	12 727 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	9 000	26 000	43 000
Total Tangible Assets	11 565 000	11 961 000	12 366 000	12 771 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 565 000	11 961 000	12 366 000	12 771 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	94 000	208 000	34 000
Total Current Assets	222 000	301 000	218 000	461 000
Total Assets	11 787 000	12 262 000	12 584 000	13 232 000
Total Equity	2 402 000	2 238 000	2 169 000	2 077 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 311 000	10 024 000	10 415 000	11 135 000
Creditors	0	0	0	20 000
Unpaid Taxes	44 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	75 000	0	0	20 000
Total Equity and Debt	11 787 000	12 262 000	12 584 000	13 232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,83 %	−3,17 %	3,96 %	0,29 %
Debt-to-Equity Ratio	3,88	4,48	4,8	5,36
Operating Profit Margin	37,61 %	16,93 %	37,88 %	31,68 %
Current Ratio	2,96	-	-	23,05
Quick Ratio	2,96	-	-	23,05
Equity Ratio	0,2	0,18	0,17	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %