GRANRUD EIENDOM AS

2560 ALVDAL

Finances

Share Ownership

Return on Equity

2,7 %

Current Ratio

18,89

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Net Income	71 000	38 000	47 000	59 000
Total Assets	3 358 000	3 393 000	3 505 000	3 488 000
Total Equity	2 631 000	2 560 000	2 522 000	2 476 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	300 000	300 000	300 000
Expenditure	185 000	231 000	212 000	189 000
Operating Profit	115 000	69 000	88 000	111 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	27 000	22 000	30 000	36 000
Financial Balance	−25 000	−20 000	−28 000	−35 000
Earnings Before Tax	91 000	49 000	60 000	76 000
Tax	20 000	11 000	13 000	17 000
Net Income	71 000	38 000	47 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 659 000	2 777 000	2 896 000	3 014 000
Total Current Assets	699 000	615 000	609 000	474 000
Total Assets	3 358 000	3 393 000	3 505 000	3 488 000
Total Retained Equity	2 531 000	2 460 000	2 422 000	2 376 000
Total Equity	2 631 000	2 560 000	2 522 000	2 476 000
Total Long-Term Debt	690 000	792 000	893 000	993 000
Total Current Debt	37 000	40 000	89 000	19 000
Total Equity and Debt	3 358 000	3 393 000	3 505 000	3 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	300 000	300 000	300 000
Revenue	300 000	300 000	300 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	118 000	118 000	118 000	118 000
Impairment	0	0	0	0
Expenditure	185 000	231 000	212 000	189 000
Operating Profit	115 000	69 000	88 000	111 000
Financial Income	2 000	2 000	2 000	1 000
Financial Costs	27 000	22 000	30 000	36 000
Financial Balance	−25 000	−20 000	−28 000	−35 000
Dividends	0	0	0	0
Net Income	71 000	38 000	47 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 659 000	2 777 000	2 896 000	3 014 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 659 000	2 777 000	2 896 000	3 014 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 659 000	2 777 000	2 896 000	3 014 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	692 000	241 000	445 000	264 000
Total Current Assets	699 000	615 000	609 000	474 000
Total Assets	3 358 000	3 393 000	3 505 000	3 488 000
Total Equity	2 631 000	2 560 000	2 522 000	2 476 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	690 000	792 000	893 000	993 000
Creditors	0	2 000	17 000	1 000
Unpaid Taxes	12 000	25 000	49 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	11 000	3 000
Total Current Debt	37 000	40 000	89 000	19 000
Total Equity and Debt	3 358 000	3 393 000	3 505 000	3 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,7 %	1,48 %	1,86 %	2,38 %
Debt-to-Equity Ratio	0,26	0,31	0,35	0,4
Operating Profit Margin	38,33 %	23 %	29,33 %	37 %
Current Ratio	18,89	15,38	6,84	24,95
Quick Ratio	18,89	15,38	6,84	24,95
Equity Ratio	0,78	0,75	0,72	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %