GRØNØRA EIENDOM AS

7075 TILLER

Finances

Share Ownership

Return on Equity

6,66 %

Current Ratio

1,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 056 000	1 056 000	1 056 000	1 056 000
Net Income	528 000	452 000	478 000	488 000
Total Assets	9 289 000	8 583 000	10 174 000	7 969 000
Total Equity	7 927 000	7 957 000	7 972 000	7 972 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 056 000	1 056 000	1 056 000	1 056 000
Expenditure	447 000	522 000	458 000	446 000
Operating Profit	610 000	535 000	598 000	610 000
Financial Income	68 000	45 000	40 000	16 000
Financial Costs	0	0	26 000	0
Financial Balance	68 000	45 000	14 000	16 000
Earnings Before Tax	677 000	579 000	613 000	626 000
Tax	149 000	127 000	135 000	138 000
Net Income	528 000	452 000	478 000	488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 750 000	7 048 000	7 350 000	7 657 000
Total Current Assets	2 539 000	1 535 000	2 824 000	311 000
Total Assets	9 289 000	8 583 000	10 174 000	7 969 000
Total Retained Equity	6 847 000	6 876 000	6 891 000	6 891 000
Total Equity	7 927 000	7 957 000	7 972 000	7 972 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 362 000	626 000	2 202 000	−3 000
Total Equity and Debt	9 289 000	8 583 000	10 174 000	7 969 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 056 000	1 056 000	1 056 000	1 056 000
Revenue	1 056 000	1 056 000	1 056 000	1 056 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	307 000	307 000	307 000	307 000
Impairment	0	0	0	0
Expenditure	447 000	522 000	458 000	446 000
Operating Profit	610 000	535 000	598 000	610 000
Financial Income	68 000	45 000	40 000	16 000
Financial Costs	0	0	26 000	0
Financial Balance	68 000	45 000	14 000	16 000
Dividends	0	0	0	0
Net Income	528 000	452 000	478 000	488 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	365 000	357 000	353 000	353 000
Real Eastate	6 385 000	6 691 000	6 998 000	7 304 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 385 000	6 691 000	6 998 000	7 304 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 750 000	7 048 000	7 350 000	7 657 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	497 000	1 019 000	191 000	287 000
Total Current Assets	2 539 000	1 535 000	2 824 000	311 000
Total Assets	9 289 000	8 583 000	10 174 000	7 969 000
Total Equity	7 927 000	7 957 000	7 972 000	7 972 000
Short-Term Group Debt	1 314 000	599 000	2 171 000	−88 000
Total Long-Term Debt	0	0	0	0
Creditors	47 000	27 000	32 000	85 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 362 000	626 000	2 202 000	−3 000
Total Equity and Debt	9 289 000	8 583 000	10 174 000	7 969 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,66 %	5,68 %	6 %	6,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	57,77 %	50,66 %	56,63 %	57,77 %
Current Ratio	1,86	2,45	1,28	−103,67
Quick Ratio	1,86	2,45	1,28	−103,67
Equity Ratio	0,85	0,93	0,78	1
Gross Profit Margin	100 %	100 %	100 %	100 %