GRØNVOLD EIENDOMSSELSKAP AS

3041 DRAMMEN

Finances

Share Ownership

Return on Equity

8,99 %

Current Ratio

38,43

Debt-to-Equity Ratio

4,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	420 000	420 000	420 000	420 000
Net Income	100 000	87 000	80 000	49 000
Total Assets	6 494 000	6 420 000	6 331 000	6 262 000
Total Equity	1 112 000	1 012 000	924 000	844 000

Income (NOK)	2022	2021	2020	2019
Revenue	420 000	420 000	420 000	420 000
Expenditure	52 000	49 000	47 000	78 000
Operating Profit	368 000	371 000	373 000	342 000
Financial Income	28 000	10 000	0	0
Financial Costs	268 000	268 000	270 000	279 000
Financial Balance	−240 000	−258 000	−270 000	−279 000
Earnings Before Tax	129 000	112 000	103 000	63 000
Tax	28 000	25 000	23 000	14 000
Net Income	100 000	87 000	80 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 418 000	5 418 000	5 418 000	5 418 000
Total Current Assets	1 076 000	1 003 000	913 000	844 000
Total Assets	6 494 000	6 420 000	6 331 000	6 262 000
Total Retained Equity	1 012 000	912 000	824 000	744 000
Total Equity	1 112 000	1 012 000	924 000	844 000
Total Long-Term Debt	5 354 000	5 354 000	5 354 000	5 354 000
Total Current Debt	28 000	55 000	53 000	64 000
Total Equity and Debt	6 494 000	6 420 000	6 331 000	6 262 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	420 000	420 000	420 000	420 000
Revenue	420 000	420 000	420 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 000	49 000	47 000	78 000
Operating Profit	368 000	371 000	373 000	342 000
Financial Income	28 000	10 000	0	0
Financial Costs	268 000	268 000	270 000	279 000
Financial Balance	−240 000	−258 000	−270 000	−279 000
Dividends	0	0	0	0
Net Income	100 000	87 000	80 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 418 000	5 418 000	5 418 000	5 418 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 418 000	5 418 000	5 418 000	5 418 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 418 000	5 418 000	5 418 000	5 418 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 076 000	1 003 000	913 000	844 000
Total Current Assets	1 076 000	1 003 000	913 000	844 000
Total Assets	6 494 000	6 420 000	6 331 000	6 262 000
Total Equity	1 112 000	1 012 000	924 000	844 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 354 000	5 354 000	5 354 000	5 354 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	30 000	30 000	50 000
Total Current Debt	28 000	55 000	53 000	64 000
Total Equity and Debt	6 494 000	6 420 000	6 331 000	6 262 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,99 %	8,6 %	8,66 %	5,81 %
Debt-to-Equity Ratio	4,81	5,29	5,79	6,34
Operating Profit Margin	87,62 %	88,33 %	88,81 %	81,43 %
Current Ratio	38,43	18,24	17,23	13,19
Quick Ratio	38,43	18,24	17,23	13,19
Equity Ratio	0,17	0,16	0,15	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %