GR. EIENDOM AS

2640 VINSTRA

Finances

Return on Equity

−356,25 %

Current Ratio

0,35

Debt-to-Equity Ratio

−88,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	255 000	69 000	0	0
Net Income	57 000	−33 000	−93 000	−54 000
Total Assets	1 520 000	1 605 000	159 000	211 000
Total Equity	−16 000	−73 000	−40 000	53 000

Income (NOK)	2022	2021	2020	2019
Revenue	255 000	69 000	0	0
Expenditure	139 000	104 000	3 000	5 000
Operating Profit	117 000	−35 000	−3 000	−5 000
Financial Income	0	0	0	0
Financial Costs	44 000	8 000	0	0
Financial Balance	−44 000	−8 000	0	0
Earnings Before Tax	73 000	−43 000	−3 000	−5 000
Tax	16 000	−9 000	90 000	49 000
Net Income	57 000	−33 000	−93 000	−54 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 479 000	1 510 000	0	0
Total Current Assets	40 000	95 000	159 000	211 000
Total Assets	1 520 000	1 605 000	159 000	211 000
Total Retained Equity	−118 000	−175 000	−142 000	−49 000
Total Equity	−16 000	−73 000	−40 000	53 000
Total Long-Term Debt	1 422 000	1 625 000	160 000	109 000
Total Current Debt	113 000	52 000	39 000	49 000
Total Equity and Debt	1 520 000	1 605 000	159 000	211 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 000	9 000	0	0
Other Income	180 000	60 000	0	0
Revenue	255 000	69 000	0	0
Cost of Goods Sold	72 000	9 000	0	0
Salary Costs	0	0	0	0
Depreciation	31 000	29 000	0	0
Impairment	0	0	0	0
Expenditure	139 000	104 000	3 000	5 000
Operating Profit	117 000	−35 000	−3 000	−5 000
Financial Income	0	0	0	0
Financial Costs	44 000	8 000	0	0
Financial Balance	−44 000	−8 000	0	0
Dividends	0	0	0	0
Net Income	57 000	−33 000	−93 000	−54 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 479 000	1 510 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 479 000	1 510 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 479 000	1 510 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	76 000	159 000	115 000
Total Current Assets	40 000	95 000	159 000	211 000
Total Assets	1 520 000	1 605 000	159 000	211 000
Total Equity	−16 000	−73 000	−40 000	53 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 422 000	1 625 000	160 000	109 000
Creditors	0	41 000	0	0
Unpaid Taxes	22 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	59 000	0	0	0
Total Current Debt	113 000	52 000	39 000	49 000
Total Equity and Debt	1 520 000	1 605 000	159 000	211 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−356,25 %	45,21 %	232,5 %	−101,89 %
Debt-to-Equity Ratio	−88,88	−22,26	−4	2,06
Operating Profit Margin	45,88 %	−50,72 %	-	-
Current Ratio	0,35	1,83	4,08	4,31
Quick Ratio	0,35	1,83	4,08	4,31
Equity Ratio	−0,01	−0,05	−0,25	0,25
Gross Profit Margin	71,76 %	86,96 %	-	-