HARALD GRØNVOLD EIENDOM AS

1424 SKI

Finances

Share Ownership

Return on Equity

11 %

Current Ratio

1,1

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 709 000	1 661 000	1 626 000	1 604 000
Net Income	563 000	455 000	483 000	595 000
Total Assets	9 591 000	9 976 000	10 865 000	14 098 000
Total Equity	5 117 000	4 955 000	4 800 000	4 817 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 709 000	1 661 000	1 626 000	1 604 000
Expenditure	833 000	950 000	829 000	608 000
Operating Profit	876 000	711 000	798 000	996 000
Financial Income	7 000	7 000	4 000	3 000
Financial Costs	161 000	134 000	183 000	237 000
Financial Balance	−154 000	−127 000	−179 000	−234 000
Earnings Before Tax	722 000	583 000	619 000	762 000
Tax	159 000	128 000	136 000	168 000
Net Income	563 000	455 000	483 000	595 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 722 000	9 142 000	9 473 000	9 908 000
Total Current Assets	869 000	834 000	1 392 000	4 191 000
Total Assets	9 591 000	9 976 000	10 865 000	14 098 000
Total Retained Equity	318 000	155 000	0	0
Total Equity	5 117 000	4 955 000	4 800 000	4 817 000
Total Long-Term Debt	3 680 000	4 436 000	5 207 000	5 953 000
Total Current Debt	793 000	585 000	857 000	3 328 000
Total Equity and Debt	9 591 000	9 976 000	10 865 000	14 098 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 709 000	1 661 000	1 626 000	1 604 000
Revenue	1 709 000	1 661 000	1 626 000	1 604 000
Cost of Goods Sold	0	0	0	0
Salary Costs	228 000	228 000	227 000	0
Depreciation	440 000	443 000	435 000	429 000
Impairment	0	0	0	0
Expenditure	833 000	950 000	829 000	608 000
Operating Profit	876 000	711 000	798 000	996 000
Financial Income	7 000	7 000	4 000	3 000
Financial Costs	161 000	134 000	183 000	237 000
Financial Balance	−154 000	−127 000	−179 000	−234 000
Dividends	400 000	300 000	500 000	3 062 000
Net Income	563 000	455 000	483 000	595 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	0	0	0
Real Eastate	8 625 000	8 987 000	9 244 000	9 605 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	155 000	229 000	303 000
Total Tangible Assets	8 702 000	9 142 000	9 473 000	9 908 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 722 000	9 142 000	9 473 000	9 908 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	329 000	502 000	989 000
Total Current Assets	869 000	834 000	1 392 000	4 191 000
Total Assets	9 591 000	9 976 000	10 865 000	14 098 000
Total Equity	5 117 000	4 955 000	4 800 000	4 817 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 680 000	4 436 000	5 207 000	5 953 000
Creditors	83 000	32 000	12 000	5 000
Unpaid Taxes	83 000	68 000	156 000	86 000
Dividends	400 000	300 000	500 000	3 062 000
Other Current Debt	22 000	15 000	15 000	27 000
Total Current Debt	793 000	585 000	857 000	3 328 000
Total Equity and Debt	9 591 000	9 976 000	10 865 000	14 098 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11 %	9,18 %	10,06 %	12,35 %
Debt-to-Equity Ratio	0,72	0,9	1,08	1,24
Operating Profit Margin	51,26 %	42,81 %	49,08 %	62,09 %
Current Ratio	1,1	1,43	1,62	1,26
Quick Ratio	1,1	1,43	1,62	1,26
Equity Ratio	0,53	0,5	0,44	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %