GRENSELUNDEN NÆRING AS

0373 OSLO

Finances

Share Ownership

Return on Equity

49,68 %

Current Ratio

0,39

Debt-to-Equity Ratio

31,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 706 000	2 614 000	2 569 000	2 527 000
Net Income	391 000	499 000	308 000	260 000
Total Assets	26 938 000	27 304 000	28 585 000	28 929 000
Total Equity	787 000	1 062 000	1 284 000	1 284 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 706 000	2 614 000	2 569 000	2 527 000
Expenditure	1 505 000	1 499 000	1 526 000	1 391 000
Operating Profit	1 201 000	1 114 000	1 043 000	1 135 000
Financial Income	165 000	82 000	58 000	47 000
Financial Costs	864 000	556 000	707 000	848 000
Financial Balance	−699 000	−474 000	−649 000	−801 000
Earnings Before Tax	502 000	640 000	395 000	334 000
Tax	110 000	141 000	87 000	73 000
Net Income	391 000	499 000	308 000	260 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 541 000	26 792 000	23 929 000	25 122 000
Total Current Assets	397 000	512 000	4 655 000	3 807 000
Total Assets	26 938 000	27 304 000	28 585 000	28 929 000
Total Retained Equity	0	0	85 000	85 000
Total Equity	787 000	1 062 000	1 284 000	1 284 000
Total Long-Term Debt	25 127 000	25 204 000	26 136 000	26 399 000
Total Current Debt	1 024 000	1 038 000	1 165 000	1 246 000
Total Equity and Debt	26 938 000	27 304 000	28 585 000	28 929 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 706 000	2 614 000	2 569 000	2 527 000
Other Income	0	0	0	0
Revenue	2 706 000	2 614 000	2 569 000	2 527 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 191 000	1 192 000	1 192 000	1 192 000
Impairment	0	0	0	0
Expenditure	1 505 000	1 499 000	1 526 000	1 391 000
Operating Profit	1 201 000	1 114 000	1 043 000	1 135 000
Financial Income	165 000	82 000	58 000	47 000
Financial Costs	864 000	556 000	707 000	848 000
Financial Balance	−699 000	−474 000	−649 000	−801 000
Dividends	0	0	0	0
Net Income	391 000	499 000	308 000	260 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 546 000	22 737 000	23 929 000	25 122 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	21 546 000	22 737 000	23 929 000	25 122 000
Total Fiancial Fixed Assets	4 995 000	4 055 000	0	0
Total Fixed Assets	26 541 000	26 792 000	23 929 000	25 122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	385 000	512 000	77 000	851 000
Total Current Assets	397 000	512 000	4 655 000	3 807 000
Total Assets	26 938 000	27 304 000	28 585 000	28 929 000
Total Equity	787 000	1 062 000	1 284 000	1 284 000
Short-Term Group Debt	854 000	925 000	0	0
Total Long-Term Debt	25 127 000	25 204 000	26 136 000	26 399 000
Creditors	68 000	13 000	18 000	118 000
Unpaid Taxes	0	0	0	174 000
Dividends	0	0	0	0
Other Current Debt	102 000	101 000	1 147 000	954 000
Total Current Debt	1 024 000	1 038 000	1 165 000	1 246 000
Total Equity and Debt	26 938 000	27 304 000	28 585 000	28 929 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,68 %	46,99 %	23,99 %	20,25 %
Debt-to-Equity Ratio	31,93	23,73	20,36	20,56
Operating Profit Margin	44,38 %	42,62 %	40,6 %	44,91 %
Current Ratio	0,39	0,49	4	3,06
Quick Ratio	0,39	0,49	4	3,06
Equity Ratio	0,03	0,04	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %