GRANSDALEN 29 AS

0250 OSLO

Finances

Share Ownership

Return on Equity

6,17 %

Current Ratio

1,23

Debt-to-Equity Ratio

1,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 694 000	1 548 000	1 461 000	1 427 000
Net Income	209 000	−347 000	267 000	−680 000
Total Assets	8 650 000	9 068 000	10 143 000	10 427 000
Total Equity	3 390 000	3 180 000	3 527 000	3 260 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 694 000	1 548 000	1 461 000	1 427 000
Expenditure	1 204 000	1 774 000	883 000	2 051 000
Operating Profit	489 000	−226 000	578 000	−625 000
Financial Income	0	1 000	4 000	12 000
Financial Costs	221 000	219 000	239 000	259 000
Financial Balance	−221 000	−218 000	−235 000	−247 000
Earnings Before Tax	268 000	−445 000	343 000	−872 000
Tax	59 000	−98 000	75 000	−192 000
Net Income	209 000	−347 000	267 000	−680 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 346 000	8 605 000	8 864 000	9 117 000
Total Current Assets	304 000	463 000	1 278 000	1 310 000
Total Assets	8 650 000	9 068 000	10 143 000	10 427 000
Total Retained Equity	3 290 000	3 080 000	3 427 000	3 160 000
Total Equity	3 390 000	3 180 000	3 527 000	3 260 000
Total Long-Term Debt	5 013 000	5 464 000	6 071 000	6 506 000
Total Current Debt	247 000	424 000	544 000	661 000
Total Equity and Debt	8 650 000	9 068 000	10 143 000	10 427 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 694 000	1 548 000	1 461 000	1 427 000
Revenue	1 694 000	1 548 000	1 461 000	1 427 000
Cost of Goods Sold	0	0	0	0
Salary Costs	91 000	91 000	81 000	84 000
Depreciation	259 000	259 000	259 000	259 000
Impairment	0	0	0	0
Expenditure	1 204 000	1 774 000	883 000	2 051 000
Operating Profit	489 000	−226 000	578 000	−625 000
Financial Income	0	1 000	4 000	12 000
Financial Costs	221 000	219 000	239 000	259 000
Financial Balance	−221 000	−218 000	−235 000	−247 000
Dividends	0	0	0	0
Net Income	209 000	−347 000	267 000	−680 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 291 000	8 550 000	8 809 000	9 069 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 291 000	8 550 000	8 809 000	9 069 000
Total Fiancial Fixed Assets	55 000	55 000	55 000	48 000
Total Fixed Assets	8 346 000	8 605 000	8 864 000	9 117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	231 000	374 000	1 251 000	1 255 000
Total Current Assets	304 000	463 000	1 278 000	1 310 000
Total Assets	8 650 000	9 068 000	10 143 000	10 427 000
Total Equity	3 390 000	3 180 000	3 527 000	3 260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 013 000	5 464 000	6 071 000	6 506 000
Creditors	137 000	288 000	312 000	451 000
Unpaid Taxes	53 000	0	0	29 000
Dividends	0	0	0	0
Other Current Debt	57 000	136 000	232 000	181 000
Total Current Debt	247 000	424 000	544 000	661 000
Total Equity and Debt	8 650 000	9 068 000	10 143 000	10 427 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,17 %	−10,91 %	7,57 %	−20,86 %
Debt-to-Equity Ratio	1,48	1,72	1,72	2
Operating Profit Margin	28,87 %	−14,6 %	39,56 %	−43,8 %
Current Ratio	1,23	1,09	2,35	1,98
Quick Ratio	1,23	1,09	2,35	1,98
Equity Ratio	0,39	0,35	0,35	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %