GRORUD INDUSTRIEIENDOMMER AS

0195 OSLO

Finances

Share Ownership

Return on Equity

25,86 %

Current Ratio

0,37

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 490 000	18 918 000	17 777 000	19 005 000
Net Income	7 976 000	4 462 000	4 966 000	4 100 000
Total Assets	36 294 000	33 341 000	33 462 000	32 449 000
Total Equity	30 848 000	29 145 000	28 309 000	27 919 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 490 000	18 918 000	17 777 000	19 005 000
Expenditure	13 463 000	13 209 000	11 445 000	13 821 000
Operating Profit	10 027 000	5 708 000	6 331 000	5 183 000
Financial Income	203 000	14 000	40 000	73 000
Financial Costs	1 000	2 000	2 000	0
Financial Balance	202 000	12 000	38 000	73 000
Earnings Before Tax	10 229 000	5 720 000	6 369 000	5 256 000
Tax	2 254 000	1 258 000	1 403 000	1 156 000
Net Income	7 976 000	4 462 000	4 966 000	4 100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 531 000	32 117 000	31 740 000	31 498 000
Total Current Assets	1 763 000	1 224 000	1 721 000	950 000
Total Assets	36 294 000	33 341 000	33 462 000	32 449 000
Total Retained Equity	6 253 000	4 550 000	3 715 000	3 325 000
Total Equity	30 848 000	29 145 000	28 309 000	27 919 000
Total Long-Term Debt	634 000	150 000	1 346 000	1 012 000
Total Current Debt	4 812 000	4 046 000	3 806 000	3 518 000
Total Equity and Debt	36 294 000	33 341 000	33 462 000	32 449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	23 490 000	18 918 000	17 777 000	19 005 000
Revenue	23 490 000	18 918 000	17 777 000	19 005 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 688 000	1 584 000	1 550 000	1 342 000
Impairment	0	0	0	0
Expenditure	13 463 000	13 209 000	11 445 000	13 821 000
Operating Profit	10 027 000	5 708 000	6 331 000	5 183 000
Financial Income	203 000	14 000	40 000	73 000
Financial Costs	1 000	2 000	2 000	0
Financial Balance	202 000	12 000	38 000	73 000
Dividends	0	0	0	0
Net Income	7 976 000	4 462 000	4 966 000	4 100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	86 000	198 000
Real Eastate	30 510 000	30 879 000	31 655 000	31 300 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 510 000	30 879 000	31 655 000	31 300 000
Total Fiancial Fixed Assets	4 021 000	1 238 000	0	0
Total Fixed Assets	34 531 000	32 117 000	31 740 000	31 498 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	19 000
Total Current Assets	1 763 000	1 224 000	1 721 000	950 000
Total Assets	36 294 000	33 341 000	33 462 000	32 449 000
Total Equity	30 848 000	29 145 000	28 309 000	27 919 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	634 000	150 000	1 346 000	1 012 000
Creditors	2 623 000	2 412 000	2 118 000	577 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 189 000	1 634 000	1 689 000	2 941 000
Total Current Debt	4 812 000	4 046 000	3 806 000	3 518 000
Total Equity and Debt	36 294 000	33 341 000	33 462 000	32 449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,86 %	15,31 %	17,54 %	14,69 %
Debt-to-Equity Ratio	0,02	0,01	0,05	0,04
Operating Profit Margin	42,69 %	30,17 %	35,61 %	27,27 %
Current Ratio	0,37	0,3	0,45	0,27
Quick Ratio	0,37	0,3	0,45	0,27
Equity Ratio	0,85	0,87	0,85	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %