GRANS FORRETNINGSBYGG AS

3046 DRAMMEN

Finances

Share Ownership

Return on Equity

243,44 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 531 000	1 463 000	1 388 000	1 422 000
Net Income	1 076 000	1 032 000	979 000	972 000
Total Assets	1 802 000	1 972 000	1 529 000	1 333 000
Total Equity	442 000	413 000	414 000	272 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 531 000	1 463 000	1 388 000	1 422 000
Expenditure	151 000	139 000	131 000	176 000
Operating Profit	1 380 000	1 324 000	1 257 000	1 247 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	1 381 000	1 324 000	1 257 000	1 247 000
Tax	305 000	292 000	277 000	275 000
Net Income	1 076 000	1 032 000	979 000	972 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	162 000	175 000	188 000	200 000
Total Current Assets	1 640 000	1 797 000	1 341 000	1 133 000
Total Assets	1 802 000	1 972 000	1 529 000	1 333 000
Total Retained Equity	319 000	290 000	290 000	149 000
Total Equity	442 000	413 000	414 000	272 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 360 000	1 559 000	1 115 000	1 061 000
Total Equity and Debt	1 802 000	1 972 000	1 529 000	1 333 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 531 000	1 463 000	1 388 000	1 422 000
Revenue	1 531 000	1 463 000	1 388 000	1 422 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	13 000	13 000	13 000	13 000
Impairment	0	0	0	0
Expenditure	151 000	139 000	131 000	176 000
Operating Profit	1 380 000	1 324 000	1 257 000	1 247 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	1 000 000	1 000 000	800 000	800 000
Net Income	1 076 000	1 032 000	979 000	972 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	162 000	175 000	188 000	200 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	162 000	175 000	188 000	200 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	162 000	175 000	188 000	200 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 624 000	1 794 000	1 305 000	1 103 000
Total Current Assets	1 640 000	1 797 000	1 341 000	1 133 000
Total Assets	1 802 000	1 972 000	1 529 000	1 333 000
Total Equity	442 000	413 000	414 000	272 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	13 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	1 000 000	800 000	800 000
Other Current Debt	1 060 000	1 263 000	848 000	796 000
Total Current Debt	1 360 000	1 559 000	1 115 000	1 061 000
Total Equity and Debt	1 802 000	1 972 000	1 529 000	1 333 000

Financial indicators	2022	2021	2020	2019
Return on Equity	243,44 %	249,88 %	236,47 %	357,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	90,14 %	90,5 %	90,56 %	87,69 %
Current Ratio	1,21	1,15	1,2	1,07
Quick Ratio	1,21	1,15	1,2	1,07
Equity Ratio	0,25	0,21	0,27	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %