GRØNNEGÅRDEN BORETTSLAG

0181 OSLO

Finances

Share Ownership

Return on Equity

3,47 %

Current Ratio

2,47

Debt-to-Equity Ratio

0,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 107 000	2 752 000	2 405 000	2 459 000
Net Income	453 000	333 000	−254 000	210 000
Total Assets	23 307 000	23 014 000	22 748 000	23 205 000
Total Equity	13 066 000	12 612 000	12 279 000	12 533 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 107 000	2 752 000	2 405 000	2 459 000
Expenditure	2 453 000	2 353 000	2 592 000	2 168 000
Operating Profit	655 000	400 000	−187 000	292 000
Financial Income	11 000	1 000	6 000	10 000
Financial Costs	83 000	67 000	73 000	91 000
Financial Balance	−72 000	−66 000	−67 000	−81 000
Earnings Before Tax	582 000	333 000	−254 000	210 000
Tax	129 000	0	0	0
Net Income	453 000	333 000	−254 000	210 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 373 000	22 347 000	22 318 000	22 291 000
Total Current Assets	934 000	667 000	430 000	914 000
Total Assets	23 307 000	23 014 000	22 748 000	23 205 000
Total Retained Equity	13 061 000	12 608 000	12 275 000	12 528 000
Total Equity	13 066 000	12 612 000	12 279 000	12 533 000
Total Long-Term Debt	9 863 000	10 071 000	9 981 000	10 158 000
Total Current Debt	378 000	330 000	488 000	515 000
Total Equity and Debt	23 307 000	23 014 000	22 748 000	23 205 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 107 000	2 752 000	2 405 000	2 459 000
Revenue	3 107 000	2 752 000	2 405 000	2 459 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	114 000	110 000	114 000
Depreciation	8 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	2 453 000	2 353 000	2 592 000	2 168 000
Operating Profit	655 000	400 000	−187 000	292 000
Financial Income	11 000	1 000	6 000	10 000
Financial Costs	83 000	67 000	73 000	91 000
Financial Balance	−72 000	−66 000	−67 000	−81 000
Dividends	0	0	0	0
Net Income	453 000	333 000	−254 000	210 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 171 000	20 171 000	20 171 000	20 171 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 202 000	2 177 000	2 147 000	2 120 000
Total Tangible Assets	22 373 000	22 347 000	22 318 000	22 291 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 373 000	22 347 000	22 318 000	22 291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	590 000	469 000	88 000	248 000
Total Current Assets	934 000	667 000	430 000	914 000
Total Assets	23 307 000	23 014 000	22 748 000	23 205 000
Total Equity	13 066 000	12 612 000	12 279 000	12 533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 863 000	10 071 000	9 981 000	10 158 000
Creditors	172 000	243 000	407 000	372 000
Unpaid Taxes	129 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	77 000	87 000	82 000	143 000
Total Current Debt	378 000	330 000	488 000	515 000
Total Equity and Debt	23 307 000	23 014 000	22 748 000	23 205 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,47 %	2,64 %	−2,07 %	1,68 %
Debt-to-Equity Ratio	0,75	0,8	0,81	0,81
Operating Profit Margin	21,08 %	14,53 %	−7,78 %	11,87 %
Current Ratio	2,47	2,02	0,88	1,77
Quick Ratio	2,47	2,02	0,88	1,77
Equity Ratio	0,56	0,55	0,54	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %