GRANERØD GRANERØD OG EKENES EIENDOM AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

23,54 %

Current Ratio

0,06

Debt-to-Equity Ratio

6,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 273 000	1 202 000	2 156 000	1 075 000
Net Income	358 000	178 000	271 000	8 000
Total Assets	13 154 000	13 218 000	13 538 000	14 235 000
Total Equity	1 521 000	1 163 000	986 000	714 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 273 000	1 202 000	2 156 000	1 075 000
Expenditure	458 000	663 000	1 362 000	725 000
Operating Profit	815 000	539 000	795 000	351 000
Financial Income	1 000	0	0	0
Financial Costs	357 000	312 000	447 000	341 000
Financial Balance	−356 000	−312 000	−447 000	−341 000
Earnings Before Tax	459 000	228 000	348 000	10 000
Tax	101 000	50 000	77 000	2 000
Net Income	358 000	178 000	271 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 010 000	13 010 000	13 010 000	13 967 000
Total Current Assets	144 000	208 000	528 000	268 000
Total Assets	13 154 000	13 218 000	13 538 000	14 235 000
Total Retained Equity	1 421 000	1 063 000	886 000	614 000
Total Equity	1 521 000	1 163 000	986 000	714 000
Total Long-Term Debt	9 170 000	9 592 000	9 891 000	13 078 000
Total Current Debt	2 463 000	2 463 000	2 661 000	443 000
Total Equity and Debt	13 154 000	13 218 000	13 538 000	14 235 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	1 075 000
Other Income	1 273 000	1 202 000	2 156 000	0
Revenue	1 273 000	1 202 000	2 156 000	1 075 000
Cost of Goods Sold	85 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	458 000	663 000	1 362 000	725 000
Operating Profit	815 000	539 000	795 000	351 000
Financial Income	1 000	0	0	0
Financial Costs	357 000	312 000	447 000	341 000
Financial Balance	−356 000	−312 000	−447 000	−341 000
Dividends	0	0	0	0
Net Income	358 000	178 000	271 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 010 000	13 010 000	13 010 000	13 967 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 010 000	13 010 000	13 010 000	13 967 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 010 000	13 010 000	13 010 000	13 967 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	87 000	203 000	503 000	206 000
Total Current Assets	144 000	208 000	528 000	268 000
Total Assets	13 154 000	13 218 000	13 538 000	14 235 000
Total Equity	1 521 000	1 163 000	986 000	714 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 170 000	9 592 000	9 891 000	13 078 000
Creditors	113 000	157 000	150 000	150 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 229 000	2 278 000	2 511 000	293 000
Total Current Debt	2 463 000	2 463 000	2 661 000	443 000
Total Equity and Debt	13 154 000	13 218 000	13 538 000	14 235 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,54 %	15,31 %	27,48 %	1,12 %
Debt-to-Equity Ratio	6,03	8,25	10,03	18,32
Operating Profit Margin	64,02 %	44,84 %	36,87 %	32,65 %
Current Ratio	0,06	0,08	0,2	0,6
Quick Ratio	0,06	0,08	0,2	0,6
Equity Ratio	0,12	0,09	0,07	0,05
Gross Profit Margin	93,32 %	100 %	100 %	100 %