GRANDARTUN INVEST AS

6856 SOGNDAL

Finances

Return on Equity

66,27 %

Current Ratio

2,69

Debt-to-Equity Ratio

1,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	98 000	74 000	0	0
Net Income	605 000	220 000	−6 000	−6 000
Total Assets	2 776 000	2 217 000	101 000	102 000
Total Equity	913 000	308 000	88 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	98 000	74 000	0	0
Expenditure	75 000	18 000	6 000	6 000
Operating Profit	23 000	55 000	−6 000	−6 000
Financial Income	650 000	200 000	0	0
Financial Costs	68 000	32 000	0	0
Financial Balance	582 000	168 000	0	0
Earnings Before Tax	605 000	224 000	−6 000	−6 000
Tax	0	4 000	0	0
Net Income	605 000	220 000	−6 000	−6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 136 000	2 112 000	100 000	0
Total Current Assets	640 000	104 000	1 000	102 000
Total Assets	2 776 000	2 217 000	101 000	102 000
Total Retained Equity	813 000	208 000	−12 000	−6 000
Total Equity	913 000	308 000	88 000	94 000
Total Long-Term Debt	1 625 000	1 666 000	0	0
Total Current Debt	238 000	242 000	13 000	8 000
Total Equity and Debt	2 776 000	2 217 000	101 000	102 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	98 000	74 000	0	0
Revenue	98 000	74 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	10 000	0	0	0
Impairment	0	0	0	0
Expenditure	75 000	18 000	6 000	6 000
Operating Profit	23 000	55 000	−6 000	−6 000
Financial Income	650 000	200 000	0	0
Financial Costs	68 000	32 000	0	0
Financial Balance	582 000	168 000	0	0
Dividends	0	0	0	0
Net Income	605 000	220 000	−6 000	−6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 012 000	2 012 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	0	0	0
Total Tangible Assets	2 036 000	2 012 000	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	0
Total Fixed Assets	2 136 000	2 112 000	100 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	104 000	1 000	102 000
Total Current Assets	640 000	104 000	1 000	102 000
Total Assets	2 776 000	2 217 000	101 000	102 000
Total Equity	913 000	308 000	88 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 625 000	1 666 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	238 000	238 000	13 000	8 000
Total Current Debt	238 000	242 000	13 000	8 000
Total Equity and Debt	2 776 000	2 217 000	101 000	102 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,27 %	71,43 %	−6,82 %	−6,38 %
Debt-to-Equity Ratio	1,78	5,41	0	0
Operating Profit Margin	23,47 %	74,32 %	-	-
Current Ratio	2,69	0,43	0,08	12,75
Quick Ratio	2,69	0,43	0,08	12,75
Equity Ratio	0,33	0,14	0,87	0,92
Gross Profit Margin	100 %	100 %	-	-