GRABPA AS

0671 OSLO

Finances

Share Ownership

Return on Equity

13,15 %

Current Ratio

10,3

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 853 000	1 674 000	1 517 000	1 393 000
Net Income	787 000	641 000	425 000	472 000
Total Assets	10 467 000	9 967 000	9 378 000	9 234 000
Total Equity	5 983 000	5 195 000	4 554 000	4 197 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 853 000	1 674 000	1 517 000	1 393 000
Expenditure	717 000	776 000	870 000	633 000
Operating Profit	1 136 000	898 000	647 000	759 000
Financial Income	2 000	17 000	20 000	4 000
Financial Costs	128 000	93 000	122 000	157 000
Financial Balance	−126 000	−76 000	−102 000	−153 000
Earnings Before Tax	1 009 000	822 000	545 000	606 000
Tax	222 000	181 000	120 000	133 000
Net Income	787 000	641 000	425 000	472 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 887 000	3 966 000	4 047 000	4 132 000
Total Current Assets	6 580 000	6 001 000	5 330 000	5 103 000
Total Assets	10 467 000	9 967 000	9 378 000	9 234 000
Total Retained Equity	3 351 000	2 564 000	1 922 000	1 566 000
Total Equity	5 983 000	5 195 000	4 554 000	4 197 000
Total Long-Term Debt	3 846 000	4 173 000	4 205 000	4 540 000
Total Current Debt	639 000	599 000	618 000	496 000
Total Equity and Debt	10 467 000	9 967 000	9 378 000	9 234 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 852 000	1 674 000	1 517 000	1 393 000
Revenue	1 853 000	1 674 000	1 517 000	1 393 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	79 000	81 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	717 000	776 000	870 000	633 000
Operating Profit	1 136 000	898 000	647 000	759 000
Financial Income	2 000	17 000	20 000	4 000
Financial Costs	128 000	93 000	122 000	157 000
Financial Balance	−126 000	−76 000	−102 000	−153 000
Dividends	0	0	0	0
Net Income	787 000	641 000	425 000	472 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 887 000	3 966 000	4 047 000	4 132 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 887 000	3 966 000	4 047 000	4 132 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 887 000	3 966 000	4 047 000	4 132 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 709 000	2 176 000	1 262 000	1 313 000
Total Current Assets	6 580 000	6 001 000	5 330 000	5 103 000
Total Assets	10 467 000	9 967 000	9 378 000	9 234 000
Total Equity	5 983 000	5 195 000	4 554 000	4 197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 846 000	4 173 000	4 205 000	4 540 000
Creditors	0	0	23 000	0
Unpaid Taxes	78 000	77 000	57 000	56 000
Dividends	0	0	0	0
Other Current Debt	347 000	350 000	446 000	315 000
Total Current Debt	639 000	599 000	618 000	496 000
Total Equity and Debt	10 467 000	9 967 000	9 378 000	9 234 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,15 %	12,34 %	9,33 %	11,25 %
Debt-to-Equity Ratio	0,64	0,8	0,92	1,08
Operating Profit Margin	61,31 %	53,64 %	42,65 %	54,49 %
Current Ratio	10,3	10,02	8,62	10,29
Quick Ratio	10,3	10,02	8,62	10,29
Equity Ratio	0,57	0,52	0,49	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %