GRIVISVINGEN AS

3803 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

34,08 %

Current Ratio

0,35

Debt-to-Equity Ratio

10,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 341 000	4 220 000	4 158 000	3 938 000
Net Income	1 046 000	1 448 000	1 338 000	876 000
Total Assets	39 724 000	40 940 000	41 800 000	42 157 000
Total Equity	3 069 000	3 066 000	3 009 000	2 748 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 341 000	4 220 000	4 158 000	3 938 000
Expenditure	1 456 000	1 462 000	1 385 000	1 425 000
Operating Profit	2 884 000	2 758 000	2 730 000	2 513 000
Financial Income	0	0	0	1 000
Financial Costs	1 543 000	902 000	1 015 000	1 392 000
Financial Balance	−1 543 000	−902 000	−1 015 000	−1 391 000
Earnings Before Tax	1 341 000	1 856 000	1 716 000	1 122 000
Tax	295 000	408 000	378 000	247 000
Net Income	1 046 000	1 448 000	1 338 000	876 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 668 000	39 709 000	40 749 000	41 789 000
Total Current Assets	1 056 000	1 232 000	1 051 000	368 000
Total Assets	39 724 000	40 940 000	41 800 000	42 157 000
Total Retained Equity	3 039 000	3 036 000	2 979 000	2 718 000
Total Equity	3 069 000	3 066 000	3 009 000	2 748 000
Total Long-Term Debt	33 655 000	35 612 000	36 863 000	533 000
Total Current Debt	3 000 000	2 262 000	1 929 000	38 876 000
Total Equity and Debt	39 724 000	40 940 000	41 800 000	42 157 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	178 000
Other Income	4 341 000	4 220 000	4 158 000	3 760 000
Revenue	4 341 000	4 220 000	4 158 000	3 938 000
Cost of Goods Sold	0	0	0	178 000
Salary Costs	0	0	0	0
Depreciation	1 040 000	1 040 000	1 040 000	1 039 000
Impairment	0	0	0	0
Expenditure	1 456 000	1 462 000	1 385 000	1 425 000
Operating Profit	2 884 000	2 758 000	2 730 000	2 513 000
Financial Income	0	0	0	1 000
Financial Costs	1 543 000	902 000	1 015 000	1 392 000
Financial Balance	−1 543 000	−902 000	−1 015 000	−1 391 000
Dividends	0	0	0	0
Net Income	1 046 000	1 448 000	1 338 000	876 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	38 668 000	39 709 000	40 749 000	41 789 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	38 668 000	39 709 000	40 749 000	41 789 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	38 668 000	39 709 000	40 749 000	41 789 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	585 000	406 000	35 000
Total Current Assets	1 056 000	1 232 000	1 051 000	368 000
Total Assets	39 724 000	40 940 000	41 800 000	42 157 000
Total Equity	3 069 000	3 066 000	3 009 000	2 748 000
Short-Term Group Debt	2 450 000	1 782 000	0	0
Total Long-Term Debt	33 655 000	35 612 000	36 863 000	533 000
Creditors	46 000	2 000	2 000	3 000
Unpaid Taxes	157 000	153 000	228 000	147 000
Dividends	0	0	0	0
Other Current Debt	348 000	326 000	1 699 000	38 726 000
Total Current Debt	3 000 000	2 262 000	1 929 000	38 876 000
Total Equity and Debt	39 724 000	40 940 000	41 800 000	42 157 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,08 %	47,23 %	44,47 %	31,88 %
Debt-to-Equity Ratio	10,97	11,62	12,25	0,19
Operating Profit Margin	66,44 %	65,36 %	65,66 %	63,81 %
Current Ratio	0,35	0,54	0,54	0,01
Quick Ratio	0,35	0,54	0,54	0,01
Equity Ratio	0,08	0,07	0,07	0,07
Gross Profit Margin	100 %	100 %	100 %	95,48 %