GRANLUND BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

3,31 %

Current Ratio

3,72

Debt-to-Equity Ratio

1,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 143 000	1 152 000	1 152 000	1 152 000
Net Income	277 000	352 000	374 000	372 000
Total Assets	18 572 000	18 469 000	18 353 000	18 126 000
Total Equity	8 360 000	8 083 000	7 731 000	7 357 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 143 000	1 152 000	1 152 000	1 152 000
Expenditure	−722 000	−687 000	−644 000	−634 000
Operating Profit	422 000	464 000	508 000	517 000
Financial Income	16 000	1 000	2 000	6 000
Financial Costs	−161 000	−113 000	−135 000	−151 000
Financial Balance	177 000	114 000	137 000	157 000
Earnings Before Tax	277 000	352 000	374 000	372 000
Tax	0	0	0	0
Net Income	277 000	352 000	374 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 213 000	17 213 000	17 213 000	17 213 000
Total Current Assets	1 360 000	1 256 000	1 140 000	913 000
Total Assets	18 572 000	18 469 000	18 353 000	18 126 000
Total Retained Equity	8 360 000	8 083 000	7 731 000	7 357 000
Total Equity	8 360 000	8 083 000	7 731 000	7 357 000
Total Long-Term Debt	9 847 000	10 087 000	10 337 000	10 571 000
Total Current Debt	366 000	299 000	284 000	197 000
Total Equity and Debt	18 572 000	18 469 000	18 353 000	18 126 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 143 000	1 152 000	1 152 000	1 152 000
Revenue	1 143 000	1 152 000	1 152 000	1 152 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−29 000	−34 000	−33 000	−34 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−722 000	−687 000	−644 000	−634 000
Operating Profit	422 000	464 000	508 000	517 000
Financial Income	16 000	1 000	2 000	6 000
Financial Costs	−161 000	−113 000	−135 000	−151 000
Financial Balance	177 000	114 000	137 000	157 000
Dividends	0	0	0	0
Net Income	277 000	352 000	374 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 213 000	17 213 000	17 213 000	17 213 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 213 000	17 213 000	17 213 000	17 213 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 213 000	17 213 000	17 213 000	17 213 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 360 000	1 256 000	1 140 000	913 000
Total Current Assets	1 360 000	1 256 000	1 140 000	913 000
Total Assets	18 572 000	18 469 000	18 353 000	18 126 000
Total Equity	8 360 000	8 083 000	7 731 000	7 357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 847 000	10 087 000	10 337 000	10 571 000
Creditors	356 000	291 000	276 000	193 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	9 000	4 000
Total Current Debt	366 000	299 000	284 000	197 000
Total Equity and Debt	18 572 000	18 469 000	18 353 000	18 126 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,31 %	4,35 %	4,84 %	5,06 %
Debt-to-Equity Ratio	1,18	1,25	1,34	1,44
Operating Profit Margin	36,92 %	40,28 %	44,1 %	44,88 %
Current Ratio	3,72	4,2	4,01	4,63
Quick Ratio	3,72	4,2	4,01	4,63
Equity Ratio	0,45	0,44	0,42	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %