GRANÅSVEIEN 9 AS

7051 TRONDHEIM

Finances

Share Ownership

Return on Equity

173,37 %

Current Ratio

0,16

Debt-to-Equity Ratio

12,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 021 000	4 333 000	3 577 000	4 470 000
Net Income	1 465 000	1 883 000	1 561 000	1 697 000
Total Assets	13 197 000	14 125 000	14 107 000	14 251 000
Total Equity	845 000	729 000	594 000	208 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 021 000	4 333 000	3 577 000	4 470 000
Expenditure	1 785 000	1 674 000	1 370 000	1 936 000
Operating Profit	2 236 000	2 659 000	2 207 000	2 534 000
Financial Income	0	0	5 000	2 000
Financial Costs	358 000	245 000	211 000	361 000
Financial Balance	−358 000	−245 000	−206 000	−359 000
Earnings Before Tax	1 878 000	2 414 000	2 001 000	2 175 000
Tax	413 000	531 000	440 000	478 000
Net Income	1 465 000	1 883 000	1 561 000	1 697 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 850 000	13 102 000	13 644 000	13 621 000
Total Current Assets	347 000	1 023 000	463 000	630 000
Total Assets	13 197 000	14 125 000	14 107 000	14 251 000
Total Retained Equity	815 000	699 000	564 000	178 000
Total Equity	845 000	729 000	594 000	208 000
Total Long-Term Debt	10 150 000	10 884 000	11 613 000	11 567 000
Total Current Debt	2 202 000	2 512 000	1 901 000	2 476 000
Total Equity and Debt	13 197 000	14 125 000	14 107 000	14 251 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 000	8 000	0	0
Other Income	3 993 000	4 325 000	3 577 000	4 470 000
Revenue	4 021 000	4 333 000	3 577 000	4 470 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	253 000	259 000	270 000	255 000
Impairment	0	0	0	0
Expenditure	1 785 000	1 674 000	1 370 000	1 936 000
Operating Profit	2 236 000	2 659 000	2 207 000	2 534 000
Financial Income	0	0	5 000	2 000
Financial Costs	358 000	245 000	211 000	361 000
Financial Balance	−358 000	−245 000	−206 000	−359 000
Dividends	0	0	0	0
Net Income	1 465 000	1 883 000	1 561 000	1 697 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 850 000	13 095 000	13 341 000	13 587 000
Machinery and Plant Facilities	0	0	0	34 000
Fixtures	0	7 000	21 000	0
Total Tangible Assets	12 850 000	13 102 000	13 361 000	13 621 000
Total Fiancial Fixed Assets	0	0	283 000	0
Total Fixed Assets	12 850 000	13 102 000	13 644 000	13 621 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	825 000	153 000	462 000
Total Current Assets	347 000	1 023 000	463 000	630 000
Total Assets	13 197 000	14 125 000	14 107 000	14 251 000
Total Equity	845 000	729 000	594 000	208 000
Short-Term Group Debt	1 729 000	2 241 000	1 507 000	2 251 000
Total Long-Term Debt	10 150 000	10 884 000	11 613 000	11 567 000
Creditors	431 000	249 000	326 000	163 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	42 000	23 000	68 000	62 000
Total Current Debt	2 202 000	2 512 000	1 901 000	2 476 000
Total Equity and Debt	13 197 000	14 125 000	14 107 000	14 251 000

Financial indicators	2022	2021	2020	2019
Return on Equity	173,37 %	258,3 %	262,79 %	815,87 %
Debt-to-Equity Ratio	12,01	14,93	19,55	55,61
Operating Profit Margin	55,61 %	61,37 %	61,7 %	56,69 %
Current Ratio	0,16	0,41	0,24	0,25
Quick Ratio	0,16	0,41	0,24	0,25
Equity Ratio	0,06	0,05	0,04	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %