GRØNDAHL EIENDOM AS

1351 RUD

Finances

Share Ownership

Return on Equity

0,22 %

Current Ratio

0,01

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	402 000	398 000	383 000	384 000
Net Income	3 000	38 000	18 000	−24 000
Total Assets	4 751 000	4 850 000	4 915 000	5 009 000
Total Equity	1 392 000	1 390 000	1 347 000	1 329 000

Income (NOK)	2022	2021	2020	2019
Revenue	402 000	398 000	383 000	384 000
Expenditure	298 000	251 000	237 000	281 000
Operating Profit	103 000	147 000	145 000	103 000
Financial Income	9 000	0	0	0
Financial Costs	109 000	96 000	123 000	127 000
Financial Balance	−100 000	−96 000	−123 000	−127 000
Earnings Before Tax	4 000	50 000	22 000	−24 000
Tax	1 000	12 000	4 000	−1 000
Net Income	3 000	38 000	18 000	−24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 729 000	4 820 000	4 914 000	5 009 000
Total Current Assets	22 000	30 000	2 000	0
Total Assets	4 751 000	4 850 000	4 915 000	5 009 000
Total Retained Equity	263 000	261 000	218 000	200 000
Total Equity	1 392 000	1 390 000	1 347 000	1 329 000
Total Long-Term Debt	1 859 000	3 342 000	3 470 000	879 000
Total Current Debt	1 500 000	119 000	99 000	2 801 000
Total Equity and Debt	4 751 000	4 850 000	4 915 000	5 009 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	402 000	398 000	383 000	384 000
Other Income	0	0	0	0
Revenue	402 000	398 000	383 000	384 000
Cost of Goods Sold	0	131 000	120 000	0
Salary Costs	0	0	0	0
Depreciation	91 000	93 000	85 000	97 000
Impairment	0	0	0	0
Expenditure	298 000	251 000	237 000	281 000
Operating Profit	103 000	147 000	145 000	103 000
Financial Income	9 000	0	0	0
Financial Costs	109 000	96 000	123 000	127 000
Financial Balance	−100 000	−96 000	−123 000	−127 000
Dividends	0	0	0	0
Net Income	3 000	38 000	18 000	−24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 729 000	4 820 000	4 914 000	5 009 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 729 000	4 820 000	4 914 000	5 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 729 000	4 820 000	4 914 000	5 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 000	11 000	2 000	0
Total Current Assets	22 000	30 000	2 000	0
Total Assets	4 751 000	4 850 000	4 915 000	5 009 000
Total Equity	1 392 000	1 390 000	1 347 000	1 329 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 859 000	3 342 000	3 470 000	879 000
Creditors	4 000	0	1 000	7 000
Unpaid Taxes	89 000	0	89 000	78 000
Dividends	0	0	0	0
Other Current Debt	1 407 000	107 000	5 000	0
Total Current Debt	1 500 000	119 000	99 000	2 801 000
Total Equity and Debt	4 751 000	4 850 000	4 915 000	5 009 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,22 %	2,73 %	1,34 %	−1,81 %
Debt-to-Equity Ratio	1,34	2,4	2,58	0,66
Operating Profit Margin	25,62 %	36,93 %	37,86 %	26,82 %
Current Ratio	0,01	0,25	0,02	0
Quick Ratio	0,01	0,25	0,02	0
Equity Ratio	0,29	0,29	0,27	0,27
Gross Profit Margin	100 %	67,09 %	68,67 %	100 %