GRUNDSETMOEN EIENDOM AS

2560 ALVDAL

Finances

Share Ownership

Return on Equity

0,35 %

Current Ratio

1,71

Debt-to-Equity Ratio

2,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 737 000	7 698 000	13 379 000	152 000
Net Income	57 000	1 083 000	180 000	122 000
Total Assets	60 309 000	65 101 000	53 280 000	19 093 000
Total Equity	16 436 000	16 380 000	15 297 000	15 117 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 737 000	7 698 000	13 379 000	152 000
Expenditure	6 260 000	5 323 000	12 583 000	0
Operating Profit	1 477 000	2 376 000	797 000	152 000
Financial Income	4 000	3 000	77 000	4 000
Financial Costs	1 408 000	991 000	643 000	0
Financial Balance	−1 404 000	−988 000	−566 000	4 000
Earnings Before Tax	73 000	1 388 000	231 000	156 000
Tax	16 000	305 000	51 000	34 000
Net Income	57 000	1 083 000	180 000	122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	55 559 000	57 272 000	50 686 000	15 860 000
Total Current Assets	4 750 000	7 829 000	2 594 000	3 232 000
Total Assets	60 309 000	65 101 000	53 280 000	19 093 000
Total Retained Equity	1 436 000	1 380 000	297 000	117 000
Total Equity	16 436 000	16 380 000	15 297 000	15 117 000
Total Long-Term Debt	41 087 000	46 443 000	35 084 000	0
Total Current Debt	2 785 000	2 279 000	2 899 000	3 975 000
Total Equity and Debt	60 309 000	65 101 000	53 280 000	19 093 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	313 000	436 000	10 750 000	152 000
Other Income	7 425 000	7 262 000	2 629 000	0
Revenue	7 737 000	7 698 000	13 379 000	152 000
Cost of Goods Sold	0	0	10 702 000	0
Salary Costs	0	0	0	0
Depreciation	1 754 000	1 745 000	814 000	0
Impairment	0	0	0	0
Expenditure	6 260 000	5 323 000	12 583 000	0
Operating Profit	1 477 000	2 376 000	797 000	152 000
Financial Income	4 000	3 000	77 000	4 000
Financial Costs	1 408 000	991 000	643 000	0
Financial Balance	−1 404 000	−988 000	−566 000	4 000
Dividends	0	0	0	0
Net Income	57 000	1 083 000	180 000	122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	55 198 000	56 869 000	50 337 000	15 860 000
Machinery and Plant Facilities	280 000	295 000	349 000	0
Fixtures	81 000	108 000	0	0
Total Tangible Assets	55 559 000	57 272 000	50 686 000	15 860 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	55 559 000	57 272 000	50 686 000	15 860 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 146 000	6 250 000	286 000	1 164 000
Total Current Assets	4 750 000	7 829 000	2 594 000	3 232 000
Total Assets	60 309 000	65 101 000	53 280 000	19 093 000
Total Equity	16 436 000	16 380 000	15 297 000	15 117 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 087 000	46 443 000	35 084 000	0
Creditors	416 000	563 000	1 764 000	3 554 000
Unpaid Taxes	244 000	182 000	0	0
Dividends	0	0	0	0
Other Current Debt	2 126 000	1 533 000	1 135 000	389 000
Total Current Debt	2 785 000	2 279 000	2 899 000	3 975 000
Total Equity and Debt	60 309 000	65 101 000	53 280 000	19 093 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,35 %	6,61 %	1,18 %	0,81 %
Debt-to-Equity Ratio	2,5	2,84	2,29	0
Operating Profit Margin	19,09 %	30,87 %	5,96 %	100 %
Current Ratio	1,71	3,44	0,89	0,81
Quick Ratio	1,71	3,44	0,89	0,81
Equity Ratio	0,27	0,25	0,29	0,79
Gross Profit Margin	100 %	100 %	20,01 %	100 %