GRENDEHUSVEIEN BORETTSLAG

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

3,64 %

Current Ratio

229,67

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	783 000	783 000	783 000	799 000
Net Income	204 000	294 000	371 000	−240 000
Total Assets	9 057 000	8 979 000	8 745 000	8 544 000
Total Equity	5 598 000	5 394 000	5 101 000	4 729 000

Income (NOK)	2022	2021	2020	2019
Revenue	783 000	783 000	783 000	799 000
Expenditure	565 000	475 000	392 000	1 025 000
Operating Profit	217 000	307 000	391 000	−226 000
Financial Income	13 000	7 000	6 000	6 000
Financial Costs	26 000	20 000	25 000	20 000
Financial Balance	−13 000	−13 000	−19 000	−14 000
Earnings Before Tax	204 000	294 000	371 000	−240 000
Tax	0	0	0	0
Net Income	204 000	294 000	371 000	−240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 679 000	7 668 000	7 658 000	7 659 000
Total Current Assets	1 378 000	1 311 000	1 087 000	885 000
Total Assets	9 057 000	8 979 000	8 745 000	8 544 000
Total Retained Equity	5 597 000	5 393 000	5 099 000	4 728 000
Total Equity	5 598 000	5 394 000	5 101 000	4 729 000
Total Long-Term Debt	3 453 000	3 541 000	3 644 000	3 743 000
Total Current Debt	6 000	44 000	0	71 000
Total Equity and Debt	9 057 000	8 979 000	8 745 000	8 544 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	783 000	783 000	783 000	799 000
Revenue	783 000	783 000	783 000	799 000
Cost of Goods Sold	0	0	0	0
Salary Costs	28 000	27 000	27 000	27 000
Depreciation	2 000	1 000	1 000	1 000
Impairment	0	0	0	0
Expenditure	565 000	475 000	392 000	1 025 000
Operating Profit	217 000	307 000	391 000	−226 000
Financial Income	13 000	7 000	6 000	6 000
Financial Costs	26 000	20 000	25 000	20 000
Financial Balance	−13 000	−13 000	−19 000	−14 000
Dividends	0	0	0	0
Net Income	204 000	294 000	371 000	−240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 595 000	7 595 000	7 595 000	7 595 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	71 000	73 000	63 000	63 000
Total Tangible Assets	7 666 000	7 668 000	7 658 000	7 659 000
Total Fiancial Fixed Assets	13 000	0	0	0
Total Fixed Assets	7 679 000	7 668 000	7 658 000	7 659 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 378 000	1 268 000	1 087 000	827 000
Total Current Assets	1 378 000	1 311 000	1 087 000	885 000
Total Assets	9 057 000	8 979 000	8 745 000	8 544 000
Total Equity	5 598 000	5 394 000	5 101 000	4 729 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 453 000	3 541 000	3 644 000	3 743 000
Creditors	6 000	44 000	0	71 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	6 000	44 000	0	71 000
Total Equity and Debt	9 057 000	8 979 000	8 745 000	8 544 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,64 %	5,45 %	7,27 %	−5,08 %
Debt-to-Equity Ratio	0,62	0,66	0,71	0,79
Operating Profit Margin	27,71 %	39,21 %	49,94 %	−28,29 %
Current Ratio	229,67	29,8	-	12,46
Quick Ratio	229,67	29,8	-	12,46
Equity Ratio	0,62	0,6	0,58	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %