GRØTAN EIENDOM AS

7130 BREKSTAD

Finances

Share Ownership

Return on Equity

60,14 %

Current Ratio

0,37

Debt-to-Equity Ratio

2,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 630 000	1 560 000	1 560 000	1 560 000
Net Income	685 000	555 000	483 000	492 000
Total Assets	4 702 000	5 261 000	5 827 000	6 457 000
Total Equity	1 139 000	954 000	898 000	815 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 630 000	1 560 000	1 560 000	1 560 000
Expenditure	544 000	611 000	643 000	607 000
Operating Profit	1 085 000	949 000	917 000	953 000
Financial Income	0	0	0	0
Financial Costs	143 000	146 000	208 000	237 000
Financial Balance	−143 000	−146 000	−208 000	−237 000
Earnings Before Tax	943 000	802 000	709 000	716 000
Tax	258 000	247 000	225 000	225 000
Net Income	685 000	555 000	483 000	492 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 375 000	4 780 000	5 284 000	5 811 000
Total Current Assets	327 000	481 000	543 000	646 000
Total Assets	4 702 000	5 261 000	5 827 000	6 457 000
Total Retained Equity	1 039 000	854 000	798 000	715 000
Total Equity	1 139 000	954 000	898 000	815 000
Total Long-Term Debt	2 677 000	3 469 000	4 238 000	4 951 000
Total Current Debt	886 000	839 000	690 000	691 000
Total Equity and Debt	4 702 000	5 261 000	5 827 000	6 457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 630 000	1 560 000	1 560 000	1 560 000
Revenue	1 630 000	1 560 000	1 560 000	1 560 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	428 000	527 000	527 000	527 000
Impairment	0	0	0	0
Expenditure	544 000	611 000	643 000	607 000
Operating Profit	1 085 000	949 000	917 000	953 000
Financial Income	0	0	0	0
Financial Costs	143 000	146 000	208 000	237 000
Financial Balance	−143 000	−146 000	−208 000	−237 000
Dividends	500 000	500 000	400 000	400 000
Net Income	685 000	555 000	483 000	492 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 375 000	4 780 000	5 284 000	5 811 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 375 000	4 780 000	5 284 000	5 811 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 375 000	4 780 000	5 284 000	5 811 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	263 000	413 000	489 000	430 000
Total Current Assets	327 000	481 000	543 000	646 000
Total Assets	4 702 000	5 261 000	5 827 000	6 457 000
Total Equity	1 139 000	954 000	898 000	815 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 677 000	3 469 000	4 238 000	4 951 000
Creditors	64 000	33 000	0	1 000
Unpaid Taxes	64 000	58 000	65 000	65 000
Dividends	500 000	500 000	400 000	400 000
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	886 000	839 000	690 000	691 000
Total Equity and Debt	4 702 000	5 261 000	5 827 000	6 457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,14 %	58,18 %	53,79 %	60,37 %
Debt-to-Equity Ratio	2,35	3,64	4,72	6,07
Operating Profit Margin	66,56 %	60,83 %	58,78 %	61,09 %
Current Ratio	0,37	0,57	0,79	0,93
Quick Ratio	0,37	0,57	0,79	0,93
Equity Ratio	0,24	0,18	0,15	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %