GRANÅSVEGEN BORETTSLAG

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

19,62 %

Current Ratio

8,32

Debt-to-Equity Ratio

4,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 126 000	5 197 000	4 949 000	4 587 000
Net Income	1 709 000	1 041 000	548 000	455 000
Total Assets	48 897 000	48 395 000	47 338 000	47 038 000
Total Equity	8 711 000	7 002 000	5 961 000	5 413 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 126 000	5 197 000	4 949 000	4 587 000
Expenditure	2 935 000	3 627 000	3 241 000	2 647 000
Operating Profit	2 192 000	1 570 000	1 708 000	1 940 000
Financial Income	52 000	36 000	43 000	23 000
Financial Costs	534 000	566 000	1 202 000	1 509 000
Financial Balance	−482 000	−530 000	−1 159 000	−1 486 000
Earnings Before Tax	1 709 000	1 041 000	548 000	455 000
Tax	0	0	0	0
Net Income	1 709 000	1 041 000	548 000	455 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 876 000	45 883 000	45 890 000	44 554 000
Total Current Assets	3 021 000	2 512 000	1 448 000	2 483 000
Total Assets	48 897 000	48 395 000	47 338 000	47 038 000
Total Retained Equity	8 702 000	6 993 000	5 952 000	5 404 000
Total Equity	8 711 000	7 002 000	5 961 000	5 413 000
Total Long-Term Debt	39 823 000	41 068 000	40 985 000	40 866 000
Total Current Debt	363 000	326 000	392 000	759 000
Total Equity and Debt	48 897 000	48 395 000	47 338 000	47 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 126 000	5 197 000	4 949 000	4 587 000
Revenue	5 126 000	5 197 000	4 949 000	4 587 000
Cost of Goods Sold	0	0	0	0
Salary Costs	243 000	231 000	220 000	228 000
Depreciation	7 000	7 000	7 000	9 000
Impairment	0	0	0	0
Expenditure	2 935 000	3 627 000	3 241 000	2 647 000
Operating Profit	2 192 000	1 570 000	1 708 000	1 940 000
Financial Income	52 000	36 000	43 000	23 000
Financial Costs	534 000	566 000	1 202 000	1 509 000
Financial Balance	−482 000	−530 000	−1 159 000	−1 486 000
Dividends	0	0	0	0
Net Income	1 709 000	1 041 000	548 000	455 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	45 876 000	45 876 000	45 876 000	44 533 000
Machinery and Plant Facilities	0	0	14 000	21 000
Fixtures	0	7 000	0	0
Total Tangible Assets	45 876 000	45 883 000	45 890 000	44 554 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 876 000	45 883 000	45 890 000	44 554 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 874 000	2 381 000	1 282 000	2 297 000
Total Current Assets	3 021 000	2 512 000	1 448 000	2 483 000
Total Assets	48 897 000	48 395 000	47 338 000	47 038 000
Total Equity	8 711 000	7 002 000	5 961 000	5 413 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	39 823 000	41 068 000	40 985 000	40 866 000
Creditors	242 000	246 000	323 000	642 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	51 000	50 000	69 000	117 000
Total Current Debt	363 000	326 000	392 000	759 000
Total Equity and Debt	48 897 000	48 395 000	47 338 000	47 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,62 %	14,87 %	9,19 %	8,41 %
Debt-to-Equity Ratio	4,57	5,87	6,88	7,55
Operating Profit Margin	42,76 %	30,21 %	34,51 %	42,29 %
Current Ratio	8,32	7,71	3,69	3,27
Quick Ratio	8,32	7,71	3,69	3,27
Equity Ratio	0,18	0,14	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %