GRANERUD EIENDOM AS

2120 SAGSTUA

Finances

Share Ownership

Return on Equity

42,67 %

Current Ratio

0,93

Debt-to-Equity Ratio

0,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	488 000	1 017 000	434 000	437 000
Net Income	166 000	644 000	163 000	129 000
Total Assets	737 000	1 198 000	1 228 000	1 227 000
Total Equity	389 000	388 000	392 000	405 000

Income (NOK)	2022	2021	2020	2019
Revenue	488 000	1 017 000	434 000	437 000
Expenditure	274 000	192 000	226 000	271 000
Operating Profit	213 000	825 000	208 000	166 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	213 000	825 000	208 000	166 000
Tax	47 000	182 000	46 000	36 000
Net Income	166 000	644 000	163 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	510 000	239 000	308 000	325 000
Total Current Assets	227 000	959 000	920 000	902 000
Total Assets	737 000	1 198 000	1 228 000	1 227 000
Total Retained Equity	19 000	18 000	22 000	34 000
Total Equity	389 000	388 000	392 000	405 000
Total Long-Term Debt	105 000	113 000	0	0
Total Current Debt	243 000	697 000	837 000	822 000
Total Equity and Debt	737 000	1 198 000	1 228 000	1 227 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	488 000	448 000	434 000	437 000
Other Income	0	569 000	0	0
Revenue	488 000	1 017 000	434 000	437 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	29 000	34 000	34 000	34 000
Impairment	0	0	0	0
Expenditure	274 000	192 000	226 000	271 000
Operating Profit	213 000	825 000	208 000	166 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	166 000	644 000	163 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	35 000	18 000
Real Eastate	510 000	237 000	264 000	291 000
Machinery and Plant Facilities	0	2 000	9 000	16 000
Fixtures	0	0	0	0
Total Tangible Assets	510 000	239 000	273 000	307 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	510 000	239 000	308 000	325 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	224 000	230 000	456 000
Total Current Assets	227 000	959 000	920 000	902 000
Total Assets	737 000	1 198 000	1 228 000	1 227 000
Total Equity	389 000	388 000	392 000	405 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	105 000	113 000	0	0
Creditors	0	7 000	4 000	89 000
Unpaid Taxes	13 000	0	15 000	0
Dividends	0	0	0	0
Other Current Debt	215 000	690 000	804 000	715 000
Total Current Debt	243 000	697 000	837 000	822 000
Total Equity and Debt	737 000	1 198 000	1 228 000	1 227 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,67 %	165,98 %	41,58 %	31,85 %
Debt-to-Equity Ratio	0,27	0,29	0	0
Operating Profit Margin	43,65 %	81,12 %	47,93 %	37,99 %
Current Ratio	0,93	1,38	1,1	1,1
Quick Ratio	0,93	1,38	1,1	1,1
Equity Ratio	0,53	0,32	0,32	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %