GRIP

4645 NODELAND

Finances

Share Ownership

Return on Equity

6,31 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 065 000	14 364 000	12 519 000	11 251 000
Net Income	1 017 000	1 348 000	144 000	1 260 000
Total Assets	17 700 000	16 229 000	14 712 000	14 506 000
Total Equity	16 122 000	15 105 000	13 757 000	13 614 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 065 000	14 364 000	12 519 000	11 251 000
Expenditure	17 071 000	13 019 000	12 380 000	10 020 000
Operating Profit	994 000	1 346 000	139 000	1 231 000
Financial Income	25 000	7 000	10 000	32 000
Financial Costs	3 000	4 000	5 000	3 000
Financial Balance	22 000	3 000	5 000	29 000
Earnings Before Tax	1 017 000	1 348 000	144 000	1 260 000
Tax	0	0	0	0
Net Income	1 017 000	1 348 000	144 000	1 260 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 184 000	10 750 000	10 391 000	6 725 000
Total Current Assets	6 515 000	5 478 000	4 321 000	7 781 000
Total Assets	17 700 000	16 229 000	14 712 000	14 506 000
Total Retained Equity	16 072 000	15 055 000	13 707 000	13 564 000
Total Equity	16 122 000	15 105 000	13 757 000	13 614 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 578 000	1 123 000	955 000	892 000
Total Equity and Debt	17 700 000	16 229 000	14 712 000	14 506 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 065 000	14 353 000	12 511 000	11 251 000
Other Income	0	11 000	8 000	0
Revenue	18 065 000	14 364 000	12 519 000	11 251 000
Cost of Goods Sold	0	0	0	0
Salary Costs	8 682 000	6 384 000	5 747 000	5 006 000
Depreciation	642 000	578 000	372 000	192 000
Impairment	0	0	0	0
Expenditure	17 071 000	13 019 000	12 380 000	10 020 000
Operating Profit	994 000	1 346 000	139 000	1 231 000
Financial Income	25 000	7 000	10 000	32 000
Financial Costs	3 000	4 000	5 000	3 000
Financial Balance	22 000	3 000	5 000	29 000
Dividends	0	0	0	0
Net Income	1 017 000	1 348 000	144 000	1 260 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 140 000	9 598 000	9 314 000	5 643 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 044 000	1 152 000	1 077 000	1 082 000
Total Tangible Assets	11 184 000	10 750 000	10 391 000	6 725 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 184 000	10 750 000	10 391 000	6 725 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 926 000	4 666 000	3 669 000	2 389 000
Total Current Assets	6 515 000	5 478 000	4 321 000	7 781 000
Total Assets	17 700 000	16 229 000	14 712 000	14 506 000
Total Equity	16 122 000	15 105 000	13 757 000	13 614 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	131 000	58 000	9 000	136 000
Unpaid Taxes	726 000	492 000	422 000	371 000
Dividends	0	0	0	0
Other Current Debt	688 000	553 000	495 000	385 000
Total Current Debt	1 578 000	1 123 000	955 000	892 000
Total Equity and Debt	17 700 000	16 229 000	14 712 000	14 506 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,31 %	8,92 %	1,05 %	9,26 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,5 %	9,37 %	1,11 %	10,94 %
Current Ratio	4,13	4,88	4,52	8,72
Quick Ratio	4,13	4,88	4,52	8,72
Equity Ratio	0,91	0,93	0,94	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %