GRAMHUSET AS

1832 ASKIM

Finances

Share Ownership

Return on Equity

19,9 %

Current Ratio

1,1

Debt-to-Equity Ratio

4,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 529 000	1 281 000	1 272 000	894 000
Net Income	422 000	277 000	178 000	−62 000
Total Assets	11 489 000	10 546 000	11 477 000	11 571 000
Total Equity	2 121 000	2 066 000	1 997 000	1 716 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 529 000	1 281 000	1 272 000	894 000
Expenditure	785 000	642 000	718 000	570 000
Operating Profit	744 000	639 000	554 000	324 000
Financial Income	7 000	7 000	7 000	0
Financial Costs	313 000	291 000	333 000	403 000
Financial Balance	−306 000	−284 000	−326 000	−403 000
Earnings Before Tax	438 000	356 000	228 000	−80 000
Tax	15 000	78 000	50 000	−18 000
Net Income	422 000	277 000	178 000	−62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 610 000	10 316 000	10 622 000	11 009 000
Total Current Assets	879 000	231 000	854 000	562 000
Total Assets	11 489 000	10 546 000	11 477 000	11 571 000
Total Retained Equity	490 000	435 000	366 000	188 000
Total Equity	2 121 000	2 066 000	1 997 000	1 716 000
Total Long-Term Debt	8 567 000	8 127 000	8 734 000	9 281 000
Total Current Debt	801 000	354 000	746 000	575 000
Total Equity and Debt	11 489 000	10 546 000	11 477 000	11 571 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 529 000	1 281 000	1 272 000	894 000
Other Income	0	0	0	0
Revenue	1 529 000	1 281 000	1 272 000	894 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	307 000	307 000	387 000	272 000
Impairment	0	0	0	0
Expenditure	785 000	642 000	718 000	570 000
Operating Profit	744 000	639 000	554 000	324 000
Financial Income	7 000	7 000	7 000	0
Financial Costs	313 000	291 000	333 000	403 000
Financial Balance	−306 000	−284 000	−326 000	−403 000
Dividends	0	0	0	0
Net Income	422 000	277 000	178 000	−62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 610 000	10 316 000	10 622 000	11 009 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 610 000	10 316 000	10 622 000	11 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 610 000	10 316 000	10 622 000	11 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	548 000	87 000	589 000	10 000
Total Current Assets	879 000	231 000	854 000	562 000
Total Assets	11 489 000	10 546 000	11 477 000	11 571 000
Total Equity	2 121 000	2 066 000	1 997 000	1 716 000
Short-Term Group Debt	634 000	0	0	0
Total Long-Term Debt	8 567 000	8 127 000	8 734 000	9 281 000
Creditors	226 000	0	395 000	389 000
Unpaid Taxes	−60 000	42 000	46 000	0
Dividends	0	0	0	0
Other Current Debt	0	312 000	306 000	186 000
Total Current Debt	801 000	354 000	746 000	575 000
Total Equity and Debt	11 489 000	10 546 000	11 477 000	11 571 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,9 %	13,41 %	8,91 %	−3,61 %
Debt-to-Equity Ratio	4,04	3,93	4,37	5,41
Operating Profit Margin	48,66 %	49,88 %	43,55 %	36,24 %
Current Ratio	1,1	0,65	1,14	0,98
Quick Ratio	1,1	0,65	1,14	0,98
Equity Ratio	0,18	0,2	0,17	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %