GREPPERUD EIENDOM AS

1970 HEMNES

Finances

Share Ownership

Return on Equity

483,33 %

Current Ratio

1,14

Debt-to-Equity Ratio

111,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 123 000	987 000	989 000	995 000
Net Income	145 000	25 000	51 000	177 000
Total Assets	3 914 000	2 995 000	3 074 000	3 435 000
Total Equity	30 000	274 000	249 000	198 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 123 000	987 000	989 000	995 000
Expenditure	778 000	844 000	792 000	625 000
Operating Profit	344 000	142 000	197 000	370 000
Financial Income	8 000	9 000	5 000	0
Financial Costs	142 000	96 000	119 000	133 000
Financial Balance	−134 000	−87 000	−114 000	−133 000
Earnings Before Tax	210 000	55 000	83 000	237 000
Tax	65 000	30 000	31 000	60 000
Net Income	145 000	25 000	51 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 287 000	2 793 000	2 962 000	3 054 000
Total Current Assets	627 000	201 000	113 000	381 000
Total Assets	3 914 000	2 995 000	3 074 000	3 435 000
Total Retained Equity	0	244 000	219 000	168 000
Total Equity	30 000	274 000	249 000	198 000
Total Long-Term Debt	3 336 000	2 552 000	2 768 000	2 984 000
Total Current Debt	548 000	169 000	58 000	254 000
Total Equity and Debt	3 914 000	2 995 000	3 074 000	3 435 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	85 000	0	2 000	5 000
Other Income	1 037 000	987 000	987 000	991 000
Revenue	1 123 000	987 000	989 000	995 000
Cost of Goods Sold	84 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	220 000	225 000	223 000	210 000
Impairment	0	0	0	0
Expenditure	778 000	844 000	792 000	625 000
Operating Profit	344 000	142 000	197 000	370 000
Financial Income	8 000	9 000	5 000	0
Financial Costs	142 000	96 000	119 000	133 000
Financial Balance	−134 000	−87 000	−114 000	−133 000
Dividends	389 000	0	0	0
Net Income	145 000	25 000	51 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 287 000	2 793 000	2 957 000	3 044 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	5 000	10 000
Total Tangible Assets	3 287 000	2 793 000	2 962 000	3 054 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 287 000	2 793 000	2 962 000	3 054 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	623 000	145 000	82 000	195 000
Total Current Assets	627 000	201 000	113 000	381 000
Total Assets	3 914 000	2 995 000	3 074 000	3 435 000
Total Equity	30 000	274 000	249 000	198 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 336 000	2 552 000	2 768 000	2 984 000
Creditors	72 000	138 000	10 000	193 000
Unpaid Taxes	16 000	0	14 000	0
Dividends	389 000	0	0	0
Other Current Debt	6 000	1 000	2 000	1 000
Total Current Debt	548 000	169 000	58 000	254 000
Total Equity and Debt	3 914 000	2 995 000	3 074 000	3 435 000

Financial indicators	2022	2021	2020	2019
Return on Equity	483,33 %	9,12 %	20,48 %	89,39 %
Debt-to-Equity Ratio	111,2	9,31	11,12	15,07
Operating Profit Margin	30,63 %	14,39 %	19,92 %	37,19 %
Current Ratio	1,14	1,19	1,95	1,5
Quick Ratio	1,14	1,19	1,95	1,5
Equity Ratio	0,01	0,09	0,08	0,06
Gross Profit Margin	92,52 %	100 %	100 %	100 %