GRANHAUG DA

0273 OSLO

Finances

Share Ownership

Return on Equity

11,19 %

Current Ratio

15,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	256 000	256 000	225 000
Net Income	164 000	188 000	177 000	35 000
Total Assets	1 558 000	1 394 000	1 206 000	1 028 000
Total Equity	1 466 000	1 302 000	1 114 000	937 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	256 000	256 000	225 000
Expenditure	92 000	68 000	79 000	190 000
Operating Profit	164 000	188 000	177 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	164 000	188 000	177 000	35 000
Tax	0	0	0	0
Net Income	164 000	188 000	177 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	144 000	144 000	144 000	144 000
Total Current Assets	1 414 000	1 250 000	1 062 000	884 000
Total Assets	1 558 000	1 394 000	1 206 000	1 028 000
Total Retained Equity	1 466 000	1 302 000	1 114 000	937 000
Total Equity	1 466 000	1 302 000	1 114 000	937 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	92 000	92 000	92 000	92 000
Total Equity and Debt	1 558 000	1 394 000	1 206 000	1 028 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	256 000	256 000	256 000	225 000
Revenue	256 000	256 000	256 000	225 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	92 000	68 000	79 000	190 000
Operating Profit	164 000	188 000	177 000	35 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	164 000	188 000	177 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	144 000	144 000	144 000	144 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	144 000	144 000	144 000	144 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	144 000	144 000	144 000	144 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	1 414 000	1 250 000	1 062 000	884 000
Total Assets	1 558 000	1 394 000	1 206 000	1 028 000
Total Equity	1 466 000	1 302 000	1 114 000	937 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	92 000	92 000	92 000	92 000
Total Current Debt	92 000	92 000	92 000	92 000
Total Equity and Debt	1 558 000	1 394 000	1 206 000	1 028 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,19 %	14,44 %	15,89 %	3,74 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	64,06 %	73,44 %	69,14 %	15,56 %
Current Ratio	15,37	13,59	11,54	9,61
Quick Ratio	15,37	13,59	11,54	9,61
Equity Ratio	0,94	0,93	0,92	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %