GRAN EIENDOM AS

0590 OSLO

Finances

Share Ownership

Return on Equity

13,96 %

Current Ratio

0,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 943 000	4 785 000	4 805 000	4 403 000
Net Income	2 401 000	2 677 000	2 848 000	2 577 000
Total Assets	20 391 000	19 141 000	17 884 000	19 926 000
Total Equity	17 195 000	16 566 000	15 309 000	13 984 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 943 000	4 785 000	4 805 000	4 403 000
Expenditure	1 980 000	1 599 000	1 502 000	1 341 000
Operating Profit	2 963 000	3 186 000	3 302 000	3 062 000
Financial Income	318 000	246 000	353 000	323 000
Financial Costs	0	0	2 000	82 000
Financial Balance	318 000	246 000	351 000	241 000
Earnings Before Tax	3 281 000	3 431 000	3 653 000	3 304 000
Tax	880 000	755 000	804 000	727 000
Net Income	2 401 000	2 677 000	2 848 000	2 577 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 301 000	18 702 000	17 236 000	19 453 000
Total Current Assets	1 090 000	439 000	648 000	473 000
Total Assets	20 391 000	19 141 000	17 884 000	19 926 000
Total Retained Equity	16 095 000	15 466 000	14 209 000	12 884 000
Total Equity	17 195 000	16 566 000	15 309 000	13 984 000
Total Long-Term Debt	0	0	0	2 804 000
Total Current Debt	3 197 000	2 576 000	2 574 000	3 138 000
Total Equity and Debt	20 391 000	19 141 000	17 884 000	19 926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 943 000	4 785 000	4 805 000	0
Other Income	0	0	0	4 403 000
Revenue	4 943 000	4 785 000	4 805 000	4 403 000
Cost of Goods Sold	0	0	0	0
Salary Costs	312 000	314 000	244 000	358 000
Depreciation	83 000	86 000	83 000	83 000
Impairment	0	0	0	0
Expenditure	1 980 000	1 599 000	1 502 000	1 341 000
Operating Profit	2 963 000	3 186 000	3 302 000	3 062 000
Financial Income	318 000	246 000	353 000	323 000
Financial Costs	0	0	2 000	82 000
Financial Balance	318 000	246 000	351 000	241 000
Dividends	1 000 000	800 000	750 000	1 250 000
Net Income	2 401 000	2 677 000	2 848 000	2 577 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	150 000	139 000	119 000
Real Eastate	8 298 000	8 615 000	8 414 000	8 497 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 298 000	8 615 000	8 414 000	8 497 000
Total Fiancial Fixed Assets	11 004 000	9 937 000	8 683 000	10 837 000
Total Fixed Assets	19 301 000	18 702 000	17 236 000	19 453 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	815 000	235 000	413 000	97 000
Total Current Assets	1 090 000	439 000	648 000	473 000
Total Assets	20 391 000	19 141 000	17 884 000	19 926 000
Total Equity	17 195 000	16 566 000	15 309 000	13 984 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 804 000
Creditors	488 000	221 000	171 000	172 000
Unpaid Taxes	25 000	21 000	25 000	6 000
Dividends	1 000 000	800 000	750 000	1 250 000
Other Current Debt	1 171 000	942 000	1 022 000	1 183 000
Total Current Debt	3 197 000	2 576 000	2 574 000	3 138 000
Total Equity and Debt	20 391 000	19 141 000	17 884 000	19 926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,96 %	16,16 %	18,6 %	18,43 %
Debt-to-Equity Ratio	0	0	0	0,2
Operating Profit Margin	59,94 %	66,58 %	68,72 %	69,54 %
Current Ratio	0,34	0,17	0,25	0,15
Quick Ratio	0,34	0,17	0,25	0,15
Equity Ratio	0,84	0,87	0,86	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %