GRANÅS FAMILIEBOLIGER AS

7072 HEIMDAL

Finances

Share Ownership

Return on Equity

643,31 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 617 000	242 039 000	102 161 000	0
Net Income	11 245 000	12 507 000	28 026 000	0
Total Assets	43 911 000	197 677 000	170 276 000	73 401 000
Total Equity	1 748 000	55 424 000	83 449 000	54 451 000

Income (NOK)	2022	2021	2020
Revenue	195 617 000	242 039 000	102 161 000
Expenditure	181 201 000	226 006 000	82 755 000
Operating Profit	14 416 000	16 034 000	19 406 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	14 416 000	16 034 000	19 406 000
Tax	3 172 000	3 527 000	−8 620 000
Net Income	11 245 000	12 507 000	28 026 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 749 000	0	0	0
Total Current Assets	42 162 000	197 677 000	170 276 000	73 401 000
Total Assets	43 911 000	197 677 000	170 276 000	73 401 000
Total Retained Equity	325 000	0	28 026 000	0
Total Equity	1 748 000	55 424 000	83 449 000	54 451 000
Total Long-Term Debt	0	4 247 000	4 543 000	12 889 000
Total Current Debt	42 162 000	138 006 000	82 283 000	6 061 000
Total Equity and Debt	43 911 000	197 677 000	170 276 000	73 401 000

Cash flow (NOK)	2022	2021	2020
Sales Income	195 617 000	242 039 000	102 161 000
Other Income	0	0	0
Revenue	195 617 000	242 039 000	102 161 000
Cost of Goods Sold	181 145 000	225 952 000	82 712 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	181 201 000	226 006 000	82 755 000
Operating Profit	14 416 000	16 034 000	19 406 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	11 245 000	12 507 000	28 026 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 749 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 749 000	0	0	0
Stock	0	10 294 000	66 440 000	73 019 000
Total Investments	0	0	0	0
Cash, Bank	32 542 000	13 394 000	429 000	383 000
Total Current Assets	42 162 000	197 677 000	170 276 000	73 401 000
Total Assets	43 911 000	197 677 000	170 276 000	73 401 000
Total Equity	1 748 000	55 424 000	83 449 000	54 451 000
Short-Term Group Debt	14 000 000	44 356 000	1 242 000	5 504 000
Total Long-Term Debt	0	4 247 000	4 543 000	12 889 000
Creditors	5 952 000	23 184 000	2 782 000	56 000
Unpaid Taxes	0	0	5 000	0
Dividends	0	0	0	0
Other Current Debt	16 123 000	3 533 000	3 451 000	500 000
Total Current Debt	42 162 000	138 006 000	82 283 000	6 061 000
Total Equity and Debt	43 911 000	197 677 000	170 276 000	73 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	643,31 %	22,57 %	33,58 %	0 %
Debt-to-Equity Ratio	0	0,08	0,05	0,24
Operating Profit Margin	7,37 %	6,62 %	19 %	-
Current Ratio	1	1,43	2,07	12,11
Quick Ratio	1	1,55	10,75	−1,1
Equity Ratio	0,04	0,28	0,49	0,74
Gross Profit Margin	7,4 %	6,65 %	19,04 %	-