GRØDE EIENDOM AS

2318 HAMAR

Finances

Share Ownership

Return on Equity

39,46 %

Current Ratio

1,01

Debt-to-Equity Ratio

10,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	825 000	685 000	605 000	42 000
Net Income	174 000	65 000	123 000	−6 000
Total Assets	5 117 000	5 062 000	5 181 000	5 286 000
Total Equity	441 000	267 000	202 000	79 000

Income (NOK)	2022	2021	2020	2019
Revenue	825 000	685 000	605 000	42 000
Expenditure	451 000	481 000	312 000	28 000
Operating Profit	374 000	205 000	293 000	15 000
Financial Income	0	0	0	0
Financial Costs	151 000	121 000	135 000	25 000
Financial Balance	−151 000	−121 000	−135 000	−25 000
Earnings Before Tax	223 000	83 000	158 000	−10 000
Tax	49 000	18 000	35 000	−4 000
Net Income	174 000	65 000	123 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 921 000	4 958 000	5 041 000	5 107 000
Total Current Assets	196 000	105 000	140 000	178 000
Total Assets	5 117 000	5 062 000	5 181 000	5 286 000
Total Retained Equity	411 000	237 000	123 000	0
Total Equity	441 000	267 000	202 000	79 000
Total Long-Term Debt	4 481 000	4 664 000	4 846 000	4 964 000
Total Current Debt	195 000	131 000	132 000	242 000
Total Equity and Debt	5 117 000	5 062 000	5 181 000	5 286 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	817 000	685 000	605 000	42 000
Other Income	8 000	0	0	0
Revenue	825 000	685 000	605 000	42 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	131 000	119 000	114 000	19 000
Impairment	0	0	0	0
Expenditure	451 000	481 000	312 000	28 000
Operating Profit	374 000	205 000	293 000	15 000
Financial Income	0	0	0	0
Financial Costs	151 000	121 000	135 000	25 000
Financial Balance	−151 000	−121 000	−135 000	−25 000
Dividends	0	0	0	0
Net Income	174 000	65 000	123 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 810 000	4 926 000	5 041 000	5 107 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	111 000	32 000	0	0
Total Tangible Assets	4 921 000	4 958 000	5 041 000	5 107 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 921 000	4 958 000	5 041 000	5 107 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	77 000	137 000	70 000
Total Current Assets	196 000	105 000	140 000	178 000
Total Assets	5 117 000	5 062 000	5 181 000	5 286 000
Total Equity	441 000	267 000	202 000	79 000
Short-Term Group Debt	114 000	106 000	107 000	190 000
Total Long-Term Debt	4 481 000	4 664 000	4 846 000	4 964 000
Creditors	16 000	0	0	29 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	13 000	14 000	24 000
Total Current Debt	195 000	131 000	132 000	242 000
Total Equity and Debt	5 117 000	5 062 000	5 181 000	5 286 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,46 %	24,34 %	60,89 %	−7,59 %
Debt-to-Equity Ratio	10,16	17,47	23,99	62,84
Operating Profit Margin	45,33 %	29,93 %	48,43 %	35,71 %
Current Ratio	1,01	0,8	1,06	0,74
Quick Ratio	1,01	0,8	1,06	0,74
Equity Ratio	0,09	0,05	0,04	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %