GRØNNÅSTUNET BORETTSLAG

8074 BODØ

Finances

Share Ownership

Return on Equity

4,67 %

Current Ratio

15,76

Debt-to-Equity Ratio

1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 213 000	2 283 000	2 281 000	2 259 000
Net Income	676 000	859 000	828 000	1 088 000
Total Assets	29 559 000	26 812 000	27 037 000	27 048 000
Total Equity	14 483 000	13 807 000	12 948 000	12 120 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 213 000	2 283 000	2 281 000	2 259 000
Expenditure	1 469 000	1 376 000	1 364 000	1 062 000
Operating Profit	745 000	903 000	917 000	1 197 000
Financial Income	13 000	1 000	3 000	8 000
Financial Costs	82 000	45 000	92 000	117 000
Financial Balance	−69 000	−44 000	−89 000	−109 000
Earnings Before Tax	676 000	864 000	828 000	1 088 000
Tax	0	0	0	0
Net Income	676 000	859 000	828 000	1 088 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 091 000	25 972 000	25 972 000	25 972 000
Total Current Assets	3 468 000	840 000	1 065 000	1 076 000
Total Assets	29 559 000	26 812 000	27 037 000	27 048 000
Total Retained Equity	14 480 000	13 804 000	12 945 000	12 118 000
Total Equity	14 483 000	13 807 000	12 948 000	12 120 000
Total Long-Term Debt	14 857 000	12 705 000	13 691 000	14 652 000
Total Current Debt	220 000	300 000	398 000	276 000
Total Equity and Debt	29 559 000	26 812 000	27 037 000	27 048 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 213 000	2 283 000	2 281 000	2 259 000
Revenue	2 213 000	2 283 000	2 281 000	2 259 000
Cost of Goods Sold	0	0	0	0
Salary Costs	65 000	65 000	49 000	0
Depreciation	6 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 469 000	1 376 000	1 364 000	1 062 000
Operating Profit	745 000	903 000	917 000	1 197 000
Financial Income	13 000	1 000	3 000	8 000
Financial Costs	82 000	45 000	92 000	117 000
Financial Balance	−69 000	−44 000	−89 000	−109 000
Dividends	0	0	0	0
Net Income	676 000	859 000	828 000	1 088 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 972 000	25 972 000	25 972 000	25 972 000
Machinery and Plant Facilities	119 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 091 000	25 972 000	25 972 000	25 972 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 091 000	25 972 000	25 972 000	25 972 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 177 000	560 000	748 000	840 000
Total Current Assets	3 468 000	840 000	1 065 000	1 076 000
Total Assets	29 559 000	26 812 000	27 037 000	27 048 000
Total Equity	14 483 000	13 807 000	12 948 000	12 120 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 857 000	12 705 000	13 691 000	14 652 000
Creditors	218 000	292 000	398 000	267 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	8 000	0	9 000
Total Current Debt	220 000	300 000	398 000	276 000
Total Equity and Debt	29 559 000	26 812 000	27 037 000	27 048 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,67 %	6,22 %	6,39 %	8,98 %
Debt-to-Equity Ratio	1,03	0,92	1,06	1,21
Operating Profit Margin	33,66 %	39,55 %	40,2 %	52,99 %
Current Ratio	15,76	2,8	2,68	3,9
Quick Ratio	15,76	2,8	2,68	3,9
Equity Ratio	0,49	0,51	0,48	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %