GRENSEVEIEN EIENDOM AS

2240 MAGNOR

Finances

Return on Equity

4,43 %

Current Ratio

7,64

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 679 000	1 789 000	1 752 000	1 753 000
Net Income	392 000	438 000	480 000	407 000
Total Assets	15 560 000	15 891 000	16 526 000	16 584 000
Total Equity	8 852 000	8 460 000	8 319 000	7 839 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 679 000	1 789 000	1 752 000	1 753 000
Expenditure	947 000	1 037 000	914 000	936 000
Operating Profit	732 000	752 000	838 000	816 000
Financial Income	56 000	9 000	14 000	28 000
Financial Costs	286 000	200 000	236 000	322 000
Financial Balance	−230 000	−191 000	−222 000	−294 000
Earnings Before Tax	503 000	562 000	616 000	522 000
Tax	111 000	124 000	135 000	115 000
Net Income	392 000	438 000	480 000	407 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 330 000	12 942 000	13 554 000	14 166 000
Total Current Assets	3 231 000	2 949 000	2 972 000	2 418 000
Total Assets	15 560 000	15 891 000	16 526 000	16 584 000
Total Retained Equity	8 011 000	7 619 000	7 478 000	6 998 000
Total Equity	8 852 000	8 460 000	8 319 000	7 839 000
Total Long-Term Debt	6 285 000	7 025 000	7 776 000	8 215 000
Total Current Debt	423 000	406 000	431 000	530 000
Total Equity and Debt	15 560 000	15 891 000	16 526 000	16 584 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 679 000	1 789 000	1 752 000	1 753 000
Revenue	1 679 000	1 789 000	1 752 000	1 753 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	612 000	612 000	612 000	612 000
Impairment	0	0	0	0
Expenditure	947 000	1 037 000	914 000	936 000
Operating Profit	732 000	752 000	838 000	816 000
Financial Income	56 000	9 000	14 000	28 000
Financial Costs	286 000	200 000	236 000	322 000
Financial Balance	−230 000	−191 000	−222 000	−294 000
Dividends	0	0	0	0
Net Income	392 000	438 000	480 000	407 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 546 000	10 158 000	10 770 000	11 382 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 546 000	10 158 000	10 770 000	11 382 000
Total Fiancial Fixed Assets	2 784 000	2 784 000	2 784 000	2 784 000
Total Fixed Assets	12 330 000	12 942 000	13 554 000	14 166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 164 000	2 772 000	2 834 000	2 406 000
Total Current Assets	3 231 000	2 949 000	2 972 000	2 418 000
Total Assets	15 560 000	15 891 000	16 526 000	16 584 000
Total Equity	8 852 000	8 460 000	8 319 000	7 839 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 285 000	7 025 000	7 776 000	8 215 000
Creditors	58 000	13 000	79 000	186 000
Unpaid Taxes	73 000	55 000	45 000	50 000
Dividends	0	0	0	0
Other Current Debt	144 000	182 000	152 000	160 000
Total Current Debt	423 000	406 000	431 000	530 000
Total Equity and Debt	15 560 000	15 891 000	16 526 000	16 584 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,43 %	5,18 %	5,77 %	5,19 %
Debt-to-Equity Ratio	0,71	0,83	0,93	1,05
Operating Profit Margin	43,6 %	42,03 %	47,83 %	46,55 %
Current Ratio	7,64	7,26	6,9	4,56
Quick Ratio	7,64	7,26	6,9	4,56
Equity Ratio	0,57	0,53	0,5	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %