GRENDEBYGG AS

1925 BLAKER

Finances

Share Ownership

Return on Equity

47,06 %

Current Ratio

1,22

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 217 000	17 626 000	17 135 000	12 701 000
Net Income	903 000	379 000	−94 000	−66 000
Total Assets	5 849 000	3 547 000	3 993 000	4 824 000
Total Equity	1 919 000	1 317 000	938 000	1 031 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 217 000	17 626 000	17 135 000	12 701 000
Expenditure	20 010 000	17 044 000	17 162 000	12 695 000
Operating Profit	1 205 000	583 000	−27 000	7 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	25 000	117 000	75 000	92 000
Financial Balance	−24 000	−116 000	−73 000	−91 000
Earnings Before Tax	1 182 000	467 000	−100 000	−84 000
Tax	279 000	88 000	−7 000	−18 000
Net Income	903 000	379 000	−94 000	−66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 124 000	903 000	923 000	1 018 000
Total Current Assets	4 725 000	2 643 000	3 070 000	3 806 000
Total Assets	5 849 000	3 547 000	3 993 000	4 824 000
Total Retained Equity	1 819 000	1 217 000	838 000	931 000
Total Equity	1 919 000	1 317 000	938 000	1 031 000
Total Long-Term Debt	71 000	185 000	327 000	1 354 000
Total Current Debt	3 859 000	2 046 000	2 728 000	2 439 000
Total Equity and Debt	5 849 000	3 547 000	3 993 000	4 824 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 217 000	17 626 000	17 135 000	12 701 000
Other Income	0	0	0	0
Revenue	21 217 000	17 626 000	17 135 000	12 701 000
Cost of Goods Sold	9 948 000	9 266 000	9 136 000	5 334 000
Salary Costs	7 882 000	6 023 000	6 155 000	5 628 000
Depreciation	243 000	246 000	242 000	242 000
Impairment	0	0	0	0
Expenditure	20 010 000	17 044 000	17 162 000	12 695 000
Operating Profit	1 205 000	583 000	−27 000	7 000
Financial Income	1 000	1 000	2 000	1 000
Financial Costs	25 000	117 000	75 000	92 000
Financial Balance	−24 000	−116 000	−73 000	−91 000
Dividends	300 000	0	0	0
Net Income	903 000	379 000	−94 000	−66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	4 000	9 000	14 000	19 000
Fixtures	1 109 000	878 000	887 000	999 000
Total Tangible Assets	1 113 000	887 000	901 000	1 018 000
Total Fiancial Fixed Assets	11 000	16 000	22 000	0
Total Fixed Assets	1 124 000	903 000	923 000	1 018 000
Stock	289 000	308 000	293 000	1 650 000
Total Investments	0	0	0	0
Cash, Bank	2 441 000	399 000	643 000	238 000
Total Current Assets	4 725 000	2 643 000	3 070 000	3 806 000
Total Assets	5 849 000	3 547 000	3 993 000	4 824 000
Total Equity	1 919 000	1 317 000	938 000	1 031 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	71 000	185 000	327 000	1 354 000
Creditors	1 119 000	528 000	1 196 000	683 000
Unpaid Taxes	976 000	522 000	668 000	597 000
Dividends	300 000	0	0	0
Other Current Debt	1 185 000	908 000	864 000	1 150 000
Total Current Debt	3 859 000	2 046 000	2 728 000	2 439 000
Total Equity and Debt	5 849 000	3 547 000	3 993 000	4 824 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,06 %	28,78 %	−10,02 %	−6,4 %
Debt-to-Equity Ratio	0,04	0,14	0,35	1,31
Operating Profit Margin	5,68 %	3,31 %	−0,16 %	0,06 %
Current Ratio	1,22	1,29	1,13	1,56
Quick Ratio	1,32	1,52	1,26	4,82
Equity Ratio	0,33	0,37	0,23	0,21
Gross Profit Margin	53,11 %	47,43 %	46,68 %	58 %