BANKGÅRDEN GRONG AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

−597,37 %

Current Ratio

2,78

Debt-to-Equity Ratio

32,42

Key figures (NOK)	2022	2021	2020
Revenue	2 609 000	2 537 000	213 000
Net Income	−9 098 000	289 000	1 000
Total Assets	55 662 000	33 592 000	33 707 000
Total Equity	1 523 000	575 000	1 256 000

Income (NOK)	2022	2021	2020
Revenue	2 609 000	2 537 000	213 000
Expenditure	12 880 000	1 296 000	106 000
Operating Profit	−10 271 000	1 241 000	106 000
Financial Income	38 000	0	0
Financial Costs	1 432 000	871 000	108 000
Financial Balance	−1 394 000	−871 000	−108 000
Earnings Before Tax	−11 665 000	371 000	−1 000
Tax	−2 566 000	82 000	−2 000
Net Income	−9 098 000	289 000	1 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	42 459 000	30 755 000	31 684 000
Total Current Assets	13 203 000	2 837 000	2 023 000
Total Assets	55 662 000	33 592 000	33 707 000
Total Retained Equity	−8 808 000	290 000	1 000
Total Equity	1 523 000	575 000	1 256 000
Total Long-Term Debt	49 382 000	31 821 000	32 426 000
Total Current Debt	4 756 000	1 196 000	26 000
Total Equity and Debt	55 662 000	33 592 000	33 707 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	2 609 000	2 537 000	213 000
Revenue	2 609 000	2 537 000	213 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	1 158 000	1 112 000	92 000
Impairment	0	0	0
Expenditure	12 880 000	1 296 000	106 000
Operating Profit	−10 271 000	1 241 000	106 000
Financial Income	38 000	0	0
Financial Costs	1 432 000	871 000	108 000
Financial Balance	−1 394 000	−871 000	−108 000
Dividends	0	0	0
Net Income	−9 098 000	289 000	1 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	42 459 000	30 755 000	31 684 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	42 459 000	30 755 000	31 684 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	42 459 000	30 755 000	31 684 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	323 000	2 799 000	424 000
Total Current Assets	13 203 000	2 837 000	2 023 000
Total Assets	55 662 000	33 592 000	33 707 000
Total Equity	1 523 000	575 000	1 256 000
Short-Term Group Debt	0	1 000 000	0
Total Long-Term Debt	49 382 000	31 821 000	32 426 000
Creditors	4 731 000	171 000	15 000
Unpaid Taxes	25 000	23 000	11 000
Dividends	0	0	0
Other Current Debt	0	1 000	0
Total Current Debt	4 756 000	1 196 000	26 000
Total Equity and Debt	55 662 000	33 592 000	33 707 000

Financial indicators	2022	2021	2020
Return on Equity	−597,37 %	50,26 %	0,08 %
Debt-to-Equity Ratio	32,42	55,34	25,82
Operating Profit Margin	−393,68 %	48,92 %	49,77 %
Current Ratio	2,78	2,37	77,81
Quick Ratio	2,78	2,37	77,81
Equity Ratio	0,03	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %