GRANÅSEN BENSIN AS

6270 BRATTVÅG

Finances

Share Ownership

Return on Equity

−28,83 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 485 000	5 909 000	6 012 000	6 248 000
Net Income	−113 000	151 000	207 000	75 000
Total Assets	1 033 000	1 366 000	1 328 000	1 082 000
Total Equity	392 000	505 000	454 000	247 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 485 000	5 909 000	6 012 000	6 248 000
Expenditure	5 583 000	5 711 000	5 746 000	6 151 000
Operating Profit	−99 000	198 000	267 000	98 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	0	1 000
Financial Balance	−3 000	−4 000	0	−1 000
Earnings Before Tax	−101 000	194 000	266 000	96 000
Tax	11 000	43 000	59 000	22 000
Net Income	−113 000	151 000	207 000	75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	43 000	76 000	120 000
Total Current Assets	997 000	1 324 000	1 252 000	962 000
Total Assets	1 033 000	1 366 000	1 328 000	1 082 000
Total Retained Equity	292 000	405 000	354 000	147 000
Total Equity	392 000	505 000	454 000	247 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	641 000	862 000	874 000	835 000
Total Equity and Debt	1 033 000	1 366 000	1 328 000	1 082 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 013 000	5 560 000	5 632 000	5 847 000
Other Income	472 000	349 000	381 000	402 000
Revenue	5 485 000	5 909 000	6 012 000	6 248 000
Cost of Goods Sold	2 487 000	2 400 000	2 512 000	2 752 000
Salary Costs	1 970 000	2 056 000	2 034 000	2 022 000
Depreciation	26 000	38 000	37 000	34 000
Impairment	0	0	0	0
Expenditure	5 583 000	5 711 000	5 746 000	6 151 000
Operating Profit	−99 000	198 000	267 000	98 000
Financial Income	0	0	0	0
Financial Costs	3 000	4 000	0	1 000
Financial Balance	−3 000	−4 000	0	−1 000
Dividends	0	0	0	0
Net Income	−113 000	151 000	207 000	75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	11 000	7 000	26 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	21 000	59 000	84 000
Total Tangible Assets	26 000	21 000	59 000	84 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	36 000	43 000	76 000	120 000
Stock	362 000	409 000	458 000	417 000
Total Investments	0	0	0	0
Cash, Bank	604 000	892 000	783 000	311 000
Total Current Assets	997 000	1 324 000	1 252 000	962 000
Total Assets	1 033 000	1 366 000	1 328 000	1 082 000
Total Equity	392 000	505 000	454 000	247 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	306 000	276 000	335 000	300 000
Unpaid Taxes	114 000	191 000	205 000	221 000
Dividends	0	0	0	0
Other Current Debt	221 000	347 000	293 000	315 000
Total Current Debt	641 000	862 000	874 000	835 000
Total Equity and Debt	1 033 000	1 366 000	1 328 000	1 082 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,83 %	29,9 %	45,59 %	30,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,8 %	3,35 %	4,44 %	1,57 %
Current Ratio	1,56	1,54	1,43	1,15
Quick Ratio	3,57	2,92	3,01	2,3
Equity Ratio	0,38	0,37	0,34	0,23
Gross Profit Margin	54,66 %	59,38 %	58,22 %	55,95 %