GRANBERG EIENDOM AS

5582 ØLENSVÅG

Finances

Share Ownership

Return on Equity

2,22 %

Current Ratio

0,77

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 710 000	1 690 000	1 813 000	1 865 000
Net Income	96 000	114 000	166 000	174 000
Total Assets	9 925 000	9 798 000	10 341 000	11 446 000
Total Equity	4 317 000	4 221 000	4 107 000	3 941 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 710 000	1 690 000	1 813 000	1 865 000
Expenditure	1 317 000	1 288 000	1 308 000	1 289 000
Operating Profit	393 000	402 000	506 000	575 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	148 000	132 000	181 000	244 000
Financial Balance	−143 000	−127 000	−176 000	−239 000
Earnings Before Tax	250 000	276 000	330 000	336 000
Tax	154 000	161 000	164 000	162 000
Net Income	96 000	114 000	166 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 533 000	9 261 000	10 341 000	11 433 000
Total Current Assets	1 391 000	536 000	0	12 000
Total Assets	9 925 000	9 798 000	10 341 000	11 446 000
Total Retained Equity	4 197 000	4 101 000	3 987 000	3 821 000
Total Equity	4 317 000	4 221 000	4 107 000	3 941 000
Total Long-Term Debt	3 800 000	4 110 000	4 751 000	5 649 000
Total Current Debt	1 808 000	1 467 000	1 483 000	1 855 000
Total Equity and Debt	9 925 000	9 798 000	10 341 000	11 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	3 000	5 000
Other Income	1 710 000	1 690 000	1 810 000	1 860 000
Revenue	1 710 000	1 690 000	1 813 000	1 865 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 049 000	1 080 000	1 092 000	1 108 000
Impairment	0	0	0	0
Expenditure	1 317 000	1 288 000	1 308 000	1 289 000
Operating Profit	393 000	402 000	506 000	575 000
Financial Income	5 000	5 000	5 000	5 000
Financial Costs	148 000	132 000	181 000	244 000
Financial Balance	−143 000	−127 000	−176 000	−239 000
Dividends	0	0	0	0
Net Income	96 000	114 000	166 000	174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 533 000	9 261 000	10 341 000	11 433 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 533 000	9 261 000	10 341 000	11 433 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 533 000	9 261 000	10 341 000	11 433 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	719 000	536 000	0	0
Total Current Assets	1 391 000	536 000	0	12 000
Total Assets	9 925 000	9 798 000	10 341 000	11 446 000
Total Equity	4 317 000	4 221 000	4 107 000	3 941 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 800 000	4 110 000	4 751 000	5 649 000
Creditors	506 000	65 000	62 000	119 000
Unpaid Taxes	0	32 000	63 000	0
Dividends	0	0	0	0
Other Current Debt	1 147 000	1 208 000	846 000	1 098 000
Total Current Debt	1 808 000	1 467 000	1 483 000	1 855 000
Total Equity and Debt	9 925 000	9 798 000	10 341 000	11 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,22 %	2,7 %	4,04 %	4,42 %
Debt-to-Equity Ratio	0,88	0,97	1,16	1,43
Operating Profit Margin	22,98 %	23,79 %	27,91 %	30,83 %
Current Ratio	0,77	0,37	0	0,01
Quick Ratio	0,77	0,37	0	0,01
Equity Ratio	0,43	0,43	0,4	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %