GRUE EIENDOM AS

2260 KIRKENÆR

Finances

Share Ownership

Return on Equity

43,97 %

Current Ratio

1,23

Debt-to-Equity Ratio

−2,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	739 000	737 000	780 000	769 000
Net Income	−1 462 000	−59 000	−27 000	−304 000
Total Assets	5 851 000	5 044 000	5 502 000	5 864 000
Total Equity	−3 325 000	−1 863 000	−1 805 000	−1 778 000

Income (NOK)	2022	2021	2020	2019
Revenue	739 000	737 000	780 000	769 000
Expenditure	1 962 000	587 000	571 000	814 000
Operating Profit	−1 223 000	150 000	209 000	−44 000
Financial Income	0	0	2 000	5 000
Financial Costs	239 000	208 000	238 000	264 000
Financial Balance	−239 000	−208 000	−236 000	−259 000
Earnings Before Tax	−1 462 000	−59 000	−27 000	−304 000
Tax	0	0	0	0
Net Income	−1 462 000	−59 000	−27 000	−304 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 652 000	4 936 000	5 241 000	5 569 000
Total Current Assets	1 199 000	108 000	261 000	295 000
Total Assets	5 851 000	5 044 000	5 502 000	5 864 000
Total Retained Equity	−3 575 000	−2 113 000	−2 055 000	−2 028 000
Total Equity	−3 325 000	−1 863 000	−1 805 000	−1 778 000
Total Long-Term Debt	8 199 000	6 859 000	7 259 000	7 570 000
Total Current Debt	976 000	48 000	47 000	72 000
Total Equity and Debt	5 851 000	5 044 000	5 502 000	5 864 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	739 000	735 000	762 000	751 000
Other Income	0	2 000	18 000	18 000
Revenue	739 000	737 000	780 000	769 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	11 000	6 000	16 000
Depreciation	284 000	305 000	328 000	379 000
Impairment	0	0	0	0
Expenditure	1 962 000	587 000	571 000	814 000
Operating Profit	−1 223 000	150 000	209 000	−44 000
Financial Income	0	0	2 000	5 000
Financial Costs	239 000	208 000	238 000	264 000
Financial Balance	−239 000	−208 000	−236 000	−259 000
Dividends	0	0	0	0
Net Income	−1 462 000	−59 000	−27 000	−304 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 652 000	4 936 000	5 241 000	5 569 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 652 000	4 936 000	5 241 000	5 569 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 652 000	4 936 000	5 241 000	5 569 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 076 000	6 000	100 000	24 000
Total Current Assets	1 199 000	108 000	261 000	295 000
Total Assets	5 851 000	5 044 000	5 502 000	5 864 000
Total Equity	−3 325 000	−1 863 000	−1 805 000	−1 778 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 199 000	6 859 000	7 259 000	7 570 000
Creditors	552 000	22 000	11 000	27 000
Unpaid Taxes	12 000	16 000	25 000	21 000
Dividends	0	0	0	0
Other Current Debt	412 000	11 000	10 000	25 000
Total Current Debt	976 000	48 000	47 000	72 000
Total Equity and Debt	5 851 000	5 044 000	5 502 000	5 864 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,97 %	3,17 %	1,5 %	17,1 %
Debt-to-Equity Ratio	−2,47	−3,68	−4,02	−4,26
Operating Profit Margin	−165,49 %	20,35 %	26,79 %	−5,72 %
Current Ratio	1,23	2,25	5,55	4,1
Quick Ratio	1,23	2,25	5,55	4,1
Equity Ratio	−0,57	−0,37	−0,33	−0,3
Gross Profit Margin	100 %	100 %	100 %	100 %