GRAMVEIEN 31 AS

1832 ASKIM

Finances

Return on Equity

26,62 %

Current Ratio

10,81

Debt-to-Equity Ratio

2,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 088 000	1 215 000	1 241 000	0
Net Income	1 009 000	393 000	496 000	−8 000
Total Assets	12 387 000	11 659 000	11 755 000	1 892 000
Total Equity	3 790 000	2 781 000	2 388 000	1 892 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 088 000	1 215 000	1 241 000	0
Expenditure	394 000	432 000	269 000	8 000
Operating Profit	1 694 000	782 000	972 000	−8 000
Financial Income	0	0	0	0
Financial Costs	400 000	279 000	338 000	0
Financial Balance	−400 000	−279 000	−338 000	0
Earnings Before Tax	1 294 000	503 000	634 000	−8 000
Tax	285 000	111 000	138 000	0
Net Income	1 009 000	393 000	496 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 490 000	11 005 000	11 103 000	0
Total Current Assets	2 897 000	654 000	652 000	1 892 000
Total Assets	12 387 000	11 659 000	11 755 000	1 892 000
Total Retained Equity	1 890 000	881 000	488 000	−8 000
Total Equity	3 790 000	2 781 000	2 388 000	1 892 000
Total Long-Term Debt	8 329 000	8 714 000	9 168 000	0
Total Current Debt	268 000	164 000	198 000	0
Total Equity and Debt	12 387 000	11 659 000	11 755 000	1 892 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 000	15 000	41 000	0
Other Income	2 058 000	1 200 000	1 200 000	0
Revenue	2 088 000	1 215 000	1 241 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	104 000	97 000	112 000	0
Impairment	0	0	0	0
Expenditure	394 000	432 000	269 000	8 000
Operating Profit	1 694 000	782 000	972 000	−8 000
Financial Income	0	0	0	0
Financial Costs	400 000	279 000	338 000	0
Financial Balance	−400 000	−279 000	−338 000	0
Dividends	0	0	0	0
Net Income	1 009 000	393 000	496 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 408 000	11 005 000	11 103 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	52 000	0	0	0
Total Tangible Assets	9 460 000	11 005 000	11 103 000	0
Total Fiancial Fixed Assets	30 000	0	0	0
Total Fixed Assets	9 490 000	11 005 000	11 103 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	489 000	648 000	625 000	1 892 000
Total Current Assets	2 897 000	654 000	652 000	1 892 000
Total Assets	12 387 000	11 659 000	11 755 000	1 892 000
Total Equity	3 790 000	2 781 000	2 388 000	1 892 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 329 000	8 714 000	9 168 000	0
Creditors	1 000	0	0	0
Unpaid Taxes	28 000	1 000	16 000	0
Dividends	0	0	0	0
Other Current Debt	126 000	73 000	70 000	0
Total Current Debt	268 000	164 000	198 000	0
Total Equity and Debt	12 387 000	11 659 000	11 755 000	1 892 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,62 %	14,13 %	20,77 %	−0,42 %
Debt-to-Equity Ratio	2,2	3,13	3,84	0
Operating Profit Margin	81,13 %	64,36 %	78,32 %	-
Current Ratio	10,81	3,99	3,29	-
Quick Ratio	10,81	3,99	3,29	-
Equity Ratio	0,31	0,24	0,2	1
Gross Profit Margin	100 %	100 %	100 %	-