GRANBERG INVEST AS

2312 OTTESTAD

Finances

Return on Equity

51,53 %

Current Ratio

5,25

Debt-to-Equity Ratio

2,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	437 000	467 000	136 000	−22 000
Total Assets	3 549 000	3 112 000	2 659 000	2 503 000
Total Equity	848 000	611 000	145 000	8 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	7 000	9 000	28 000	0
Operating Profit	−7 000	−9 000	−28 000	0
Financial Income	602 000	600 000	284 000	0
Financial Costs	158 000	125 000	120 000	22 000
Financial Balance	444 000	475 000	164 000	−22 000
Earnings Before Tax	437 000	467 000	136 000	−22 000
Tax	0	0	0	0
Net Income	437 000	467 000	136 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 500 000	2 500 000	2 653 000	2 500 000
Total Current Assets	1 049 000	612 000	5 000	3 000
Total Assets	3 549 000	3 112 000	2 659 000	2 503 000
Total Retained Equity	818 000	581 000	115 000	−22 000
Total Equity	848 000	611 000	145 000	8 000
Total Long-Term Debt	2 500 000	2 500 000	2 514 000	2 500 000
Total Current Debt	200 000	0	0	−5 000
Total Equity and Debt	3 549 000	3 112 000	2 659 000	2 503 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	7 000	9 000	28 000	0
Operating Profit	−7 000	−9 000	−28 000	0
Financial Income	602 000	600 000	284 000	0
Financial Costs	158 000	125 000	120 000	22 000
Financial Balance	444 000	475 000	164 000	−22 000
Dividends	200 000	0	0	0
Net Income	437 000	467 000	136 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	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	2 500 000	2 500 000	2 653 000	2 500 000
Total Fixed Assets	2 500 000	2 500 000	2 653 000	2 500 000
Stock	0	0	0	0
Total Investments	0	45 000	0	0
Cash, Bank	1 049 000	566 000	5 000	3 000
Total Current Assets	1 049 000	612 000	5 000	3 000
Total Assets	3 549 000	3 112 000	2 659 000	2 503 000
Total Equity	848 000	611 000	145 000	8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 500 000	2 500 000	2 514 000	2 500 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	200 000	0	0	0
Other Current Debt	0	0	0	−5 000
Total Current Debt	200 000	0	0	−5 000
Total Equity and Debt	3 549 000	3 112 000	2 659 000	2 503 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,53 %	76,43 %	93,79 %	−275 %
Debt-to-Equity Ratio	2,95	4,09	17,34	312,5
Operating Profit Margin	-	-	-	-
Current Ratio	5,25	-	-	−0,6
Quick Ratio	5,25	-	-	−0,6
Equity Ratio	0,24	0,2	0,05	0
Gross Profit Margin	-	-	-	-