GRANBERG BORETTSLAG

0181 OSLO

Finances

Share Ownership

Return on Equity

4,23 %

Current Ratio

2,08

Debt-to-Equity Ratio

1,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 789 000	15 800 000	16 155 000	15 583 000
Net Income	4 520 000	6 654 000	6 612 000	4 755 000
Total Assets	248 575 000	248 717 000	247 764 000	245 713 000
Total Equity	106 875 000	102 356 000	95 701 000	89 089 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 789 000	15 800 000	16 155 000	15 583 000
Expenditure	12 394 000	9 241 000	9 306 000	10 435 000
Operating Profit	4 749 000	6 882 000	7 152 000	5 362 000
Financial Income	46 000	2 000	3 000	5 000
Financial Costs	275 000	229 000	543 000	613 000
Financial Balance	−229 000	−227 000	−540 000	−608 000
Earnings Before Tax	4 520 000	6 654 000	6 612 000	4 755 000
Tax	0	0	0	0
Net Income	4 520 000	6 654 000	6 612 000	4 755 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	242 990 000	243 109 000	243 280 000	242 095 000
Total Current Assets	5 585 000	5 607 000	4 484 000	3 618 000
Total Assets	248 575 000	248 717 000	247 764 000	245 713 000
Total Retained Equity	106 851 000	102 332 000	95 677 000	89 065 000
Total Equity	106 875 000	102 356 000	95 701 000	89 089 000
Total Long-Term Debt	139 018 000	144 185 000	149 364 000	154 325 000
Total Current Debt	2 682 000	2 176 000	2 699 000	2 299 000
Total Equity and Debt	248 575 000	248 717 000	247 764 000	245 713 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	17 143 000	16 122 000	16 458 000	15 798 000
Revenue	16 789 000	15 800 000	16 155 000	15 583 000
Cost of Goods Sold	0	0	0	0
Salary Costs	831 000	809 000	869 000	1 308 000
Depreciation	119 000	126 000	6 000	6 000
Impairment	0	0	0	0
Expenditure	12 394 000	9 241 000	9 306 000	10 435 000
Operating Profit	4 749 000	6 882 000	7 152 000	5 362 000
Financial Income	46 000	2 000	3 000	5 000
Financial Costs	275 000	229 000	543 000	613 000
Financial Balance	−229 000	−227 000	−540 000	−608 000
Dividends	0	0	0	0
Net Income	4 520 000	6 654 000	6 612 000	4 755 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	242 054 000	242 054 000	242 054 000	242 054 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	936 000	1 055 000	1 225 000	41 000
Total Tangible Assets	242 990 000	243 109 000	243 280 000	242 095 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	242 990 000	243 109 000	243 280 000	242 095 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 119 000	3 361 000	2 335 000	1 558 000
Total Current Assets	5 585 000	5 607 000	4 484 000	3 618 000
Total Assets	248 575 000	248 717 000	247 764 000	245 713 000
Total Equity	106 875 000	102 356 000	95 701 000	89 089 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	139 018 000	144 185 000	149 364 000	154 325 000
Creditors	2 299 000	1 856 000	2 347 000	1 682 000
Unpaid Taxes	43 000	47 000	46 000	84 000
Dividends	0	0	0	0
Other Current Debt	340 000	274 000	306 000	533 000
Total Current Debt	2 682 000	2 176 000	2 699 000	2 299 000
Total Equity and Debt	248 575 000	248 717 000	247 764 000	245 713 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,23 %	6,5 %	6,91 %	5,34 %
Debt-to-Equity Ratio	1,3	1,41	1,56	1,73
Operating Profit Margin	28,29 %	43,56 %	44,27 %	34,41 %
Current Ratio	2,08	2,58	1,66	1,57
Quick Ratio	2,08	2,58	1,66	1,57
Equity Ratio	0,43	0,41	0,39	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %