GRØNBOENGEN AUKSJONSFORRETNING AS

3611 KONGSBERG

Finances

Share Ownership

Return on Equity

80,15 %

Current Ratio

43,54

Debt-to-Equity Ratio

1,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 644 000	3 183 000	4 439 000	4 243 000
Net Income	2 887 000	168 000	289 000	44 000
Total Assets	8 327 000	4 721 000	4 917 000	3 800 000
Total Equity	3 602 000	715 000	658 000	418 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 644 000	3 183 000	4 439 000	4 243 000
Expenditure	2 934 000	2 938 000	4 103 000	4 172 000
Operating Profit	3 710 000	245 000	336 000	71 000
Financial Income	0	0	0	0
Financial Costs	32 000	42 000	32 000	27 000
Financial Balance	−32 000	−42 000	−32 000	−27 000
Earnings Before Tax	3 678 000	204 000	304 000	44 000
Tax	791 000	35 000	14 000	0
Net Income	2 887 000	168 000	289 000	44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	490 000	934 000	1 333 000	619 000
Total Current Assets	7 837 000	3 788 000	3 584 000	3 181 000
Total Assets	8 327 000	4 721 000	4 917 000	3 800 000
Total Retained Equity	3 502 000	615 000	558 000	318 000
Total Equity	3 602 000	715 000	658 000	418 000
Total Long-Term Debt	4 545 000	3 796 000	4 088 000	3 278 000
Total Current Debt	180 000	210 000	171 000	105 000
Total Equity and Debt	8 327 000	4 721 000	4 917 000	3 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 394 000	2 840 000	4 290 000	4 024 000
Other Income	4 250 000	344 000	150 000	219 000
Revenue	6 644 000	3 183 000	4 439 000	4 243 000
Cost of Goods Sold	2 177 000	2 256 000	3 464 000	3 524 000
Salary Costs	159 000	159 000	158 000	146 000
Depreciation	193 000	198 000	186 000	171 000
Impairment	0	0	0	0
Expenditure	2 934 000	2 938 000	4 103 000	4 172 000
Operating Profit	3 710 000	245 000	336 000	71 000
Financial Income	0	0	0	0
Financial Costs	32 000	42 000	32 000	27 000
Financial Balance	−32 000	−42 000	−32 000	−27 000
Dividends	0	0	0	0
Net Income	2 887 000	168 000	289 000	44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	250 000	250 000	250 000
Machinery and Plant Facilities	40 000	682 000	1 077 000	359 000
Fixtures	450 000	2 000	6 000	10 000
Total Tangible Assets	490 000	934 000	1 333 000	619 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	490 000	934 000	1 333 000	619 000
Stock	2 456 000	2 943 000	2 981 000	2 752 000
Total Investments	0	0	0	0
Cash, Bank	712 000	611 000	339 000	406 000
Total Current Assets	7 837 000	3 788 000	3 584 000	3 181 000
Total Assets	8 327 000	4 721 000	4 917 000	3 800 000
Total Equity	3 602 000	715 000	658 000	418 000
Short-Term Group Debt	0	142 000	64 000	0
Total Long-Term Debt	4 545 000	3 796 000	4 088 000	3 278 000
Creditors	43 000	11 000	25 000	32 000
Unpaid Taxes	40 000	30 000	45 000	55 000
Dividends	0	0	0	0
Other Current Debt	26 000	23 000	38 000	18 000
Total Current Debt	180 000	210 000	171 000	105 000
Total Equity and Debt	8 327 000	4 721 000	4 917 000	3 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,15 %	23,5 %	43,92 %	10,53 %
Debt-to-Equity Ratio	1,26	5,31	6,21	7,84
Operating Profit Margin	55,84 %	7,7 %	7,57 %	1,67 %
Current Ratio	43,54	18,04	20,96	30,3
Quick Ratio	−3,44	−1,39	−1,28	−1,2
Equity Ratio	0,43	0,15	0,13	0,11
Gross Profit Margin	67,23 %	29,12 %	21,96 %	16,95 %