GRAABEIN EIENDOM AS

4270 ÅKREHAMN

Finances

Share Ownership

Return on Equity

10,78 %

Current Ratio

0,01

Debt-to-Equity Ratio

8,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	156 000	26 000
Net Income	11 000	25 000	3 000	−33 000
Total Assets	1 389 000	1 456 000	1 532 000	1 696 000
Total Equity	102 000	91 000	65 000	62 000

Income (NOK)	2022	2021	2020	2019
Revenue	156 000	156 000	156 000	26 000
Expenditure	101 000	87 000	107 000	50 000
Operating Profit	56 000	69 000	50 000	−24 000
Financial Income	0	0	0	0
Financial Costs	42 000	37 000	45 000	21 000
Financial Balance	−42 000	−37 000	−45 000	−21 000
Earnings Before Tax	14 000	33 000	4 000	−45 000
Tax	3 000	7 000	1 000	−12 000
Net Income	11 000	25 000	3 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 383 000	1 453 000	1 522 000	1 592 000
Total Current Assets	6 000	3 000	10 000	104 000
Total Assets	1 389 000	1 456 000	1 532 000	1 696 000
Total Retained Equity	72 000	61 000	35 000	32 000
Total Equity	102 000	91 000	65 000	62 000
Total Long-Term Debt	856 000	966 000	1 075 000	1 177 000
Total Current Debt	431 000	399 000	392 000	457 000
Total Equity and Debt	1 389 000	1 456 000	1 532 000	1 696 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	156 000	156 000	156 000	26 000
Revenue	156 000	156 000	156 000	26 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	70 000	29 000
Impairment	0	0	0	0
Expenditure	101 000	87 000	107 000	50 000
Operating Profit	56 000	69 000	50 000	−24 000
Financial Income	0	0	0	0
Financial Costs	42 000	37 000	45 000	21 000
Financial Balance	−42 000	−37 000	−45 000	−21 000
Dividends	0	0	0	0
Net Income	11 000	25 000	3 000	−33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 373 000	1 436 000	1 500 000	1 563 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	16 000	23 000	29 000
Total Tangible Assets	1 383 000	1 453 000	1 522 000	1 592 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 383 000	1 453 000	1 522 000	1 592 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 000	3 000	10 000	7 000
Total Current Assets	6 000	3 000	10 000	104 000
Total Assets	1 389 000	1 456 000	1 532 000	1 696 000
Total Equity	102 000	91 000	65 000	62 000
Short-Term Group Debt	422 000	387 000	387 000	454 000
Total Long-Term Debt	856 000	966 000	1 075 000	1 177 000
Creditors	2 000	2 000	2 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	2 000	2 000	3 000
Total Current Debt	431 000	399 000	392 000	457 000
Total Equity and Debt	1 389 000	1 456 000	1 532 000	1 696 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,78 %	27,47 %	4,62 %	−53,23 %
Debt-to-Equity Ratio	8,39	10,62	16,54	18,98
Operating Profit Margin	35,9 %	44,23 %	32,05 %	−92,31 %
Current Ratio	0,01	0,01	0,03	0,23
Quick Ratio	0,01	0,01	0,03	0,23
Equity Ratio	0,07	0,06	0,04	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %