GRÆSBY EIENDOM AS

2321 HAMAR

Finances

Share Ownership

Return on Equity

33,92 %

Current Ratio

0,08

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	637 000	608 000	514 000	553 000
Net Income	233 000	27 000	−296 000	−165 000
Total Assets	8 577 000	9 200 000	9 506 000	9 659 000
Total Equity	687 000	371 000	269 000	373 000

Income (NOK)	2022	2021	2020	2019
Revenue	637 000	608 000	514 000	553 000
Expenditure	77 000	401 000	718 000	504 000
Operating Profit	560 000	206 000	−204 000	49 000
Financial Income	0	0	0	3 000
Financial Costs	261 000	172 000	176 000	263 000
Financial Balance	−261 000	−172 000	−176 000	−260 000
Earnings Before Tax	299 000	34 000	−380 000	−212 000
Tax	66 000	8 000	−84 000	−47 000
Net Income	233 000	27 000	−296 000	−165 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 943 000	8 192 000	8 441 000	8 690 000
Total Current Assets	634 000	1 008 000	1 065 000	969 000
Total Assets	8 577 000	9 200 000	9 506 000	9 659 000
Total Retained Equity	260 000	27 000	0	0
Total Equity	687 000	371 000	269 000	373 000
Total Long-Term Debt	163 000	74 000	45 000	74 000
Total Current Debt	7 727 000	8 755 000	9 192 000	9 212 000
Total Equity and Debt	8 577 000	9 200 000	9 506 000	9 659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	637 000	608 000	514 000	553 000
Revenue	637 000	608 000	514 000	553 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	249 000	249 000	249 000	249 000
Impairment	0	0	0	0
Expenditure	77 000	401 000	718 000	504 000
Operating Profit	560 000	206 000	−204 000	49 000
Financial Income	0	0	0	3 000
Financial Costs	261 000	172 000	176 000	263 000
Financial Balance	−261 000	−172 000	−176 000	−260 000
Dividends	0	0	0	0
Net Income	233 000	27 000	−296 000	−165 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 943 000	8 192 000	8 441 000	8 690 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 943 000	8 192 000	8 441 000	8 690 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 943 000	8 192 000	8 441 000	8 690 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	104 000	64 000	54 000	287 000
Total Current Assets	634 000	1 008 000	1 065 000	969 000
Total Assets	8 577 000	9 200 000	9 506 000	9 659 000
Total Equity	687 000	371 000	269 000	373 000
Short-Term Group Debt	7 492 000	8 539 000	8 967 000	9 041 000
Total Long-Term Debt	163 000	74 000	45 000	74 000
Creditors	60 000	42 000	52 000	14 000
Unpaid Taxes	25 000	24 000	22 000	22 000
Dividends	0	0	0	0
Other Current Debt	150 000	150 000	150 000	135 000
Total Current Debt	7 727 000	8 755 000	9 192 000	9 212 000
Total Equity and Debt	8 577 000	9 200 000	9 506 000	9 659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,92 %	7,28 %	−110,04 %	−44,24 %
Debt-to-Equity Ratio	0,24	0,2	0,17	0,2
Operating Profit Margin	87,91 %	33,88 %	−39,69 %	8,86 %
Current Ratio	0,08	0,12	0,12	0,11
Quick Ratio	0,08	0,12	0,12	0,11
Equity Ratio	0,08	0,04	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %