GR EIENDOM ODAL AS

2100 SKARNES

Finances

Share Ownership

Return on Equity

1,7 %

Current Ratio

1,93

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	414 000	361 000	1 277 000	394 000
Net Income	29 000	97 000	754 000	66 000
Total Assets	2 559 000	1 049 000	3 936 000	2 993 000
Total Equity	1 707 000	978 000	881 000	1 227 000

Income (NOK)	2022	2021	2020	2019
Revenue	414 000	361 000	1 277 000	394 000
Expenditure	381 000	233 000	258 000	251 000
Operating Profit	33 000	128 000	1 019 000	142 000
Financial Income	4 000	5 000	0	0
Financial Costs	0	0	52 000	58 000
Financial Balance	4 000	5 000	−52 000	−58 000
Earnings Before Tax	37 000	133 000	967 000	85 000
Tax	8 000	36 000	213 000	19 000
Net Income	29 000	97 000	754 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 700 000	824 000	766 000	2 795 000
Total Current Assets	859 000	225 000	3 170 000	198 000
Total Assets	2 559 000	1 049 000	3 936 000	2 993 000
Total Retained Equity	907 000	878 000	781 000	1 127 000
Total Equity	1 707 000	978 000	881 000	1 227 000
Total Long-Term Debt	406 000	6 000	1 422 000	1 507 000
Total Current Debt	446 000	65 000	1 633 000	259 000
Total Equity and Debt	2 559 000	1 049 000	3 936 000	2 993 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 000	0	904 000	0
Other Income	406 000	361 000	373 000	394 000
Revenue	414 000	361 000	1 277 000	394 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 000	8 000	8 000	8 000
Impairment	0	0	0	0
Expenditure	381 000	233 000	258 000	251 000
Operating Profit	33 000	128 000	1 019 000	142 000
Financial Income	4 000	5 000	0	0
Financial Costs	0	0	52 000	58 000
Financial Balance	4 000	5 000	−52 000	−58 000
Dividends	0	0	1 100 000	0
Net Income	29 000	97 000	754 000	66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 700 000	824 000	766 000	2 795 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 700 000	824 000	766 000	2 795 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 700 000	824 000	766 000	2 795 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	125 000	142 000	172 000
Total Current Assets	859 000	225 000	3 170 000	198 000
Total Assets	2 559 000	1 049 000	3 936 000	2 993 000
Total Equity	1 707 000	978 000	881 000	1 227 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	406 000	6 000	1 422 000	1 507 000
Creditors	146 000	5 000	5 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	1 100 000	0
Other Current Debt	291 000	30 000	315 000	236 000
Total Current Debt	446 000	65 000	1 633 000	259 000
Total Equity and Debt	2 559 000	1 049 000	3 936 000	2 993 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,7 %	9,92 %	85,58 %	5,38 %
Debt-to-Equity Ratio	0,24	0,01	1,61	1,23
Operating Profit Margin	7,97 %	35,46 %	79,8 %	36,04 %
Current Ratio	1,93	3,46	1,94	0,76
Quick Ratio	1,93	3,46	1,94	0,76
Equity Ratio	0,67	0,93	0,22	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %