GRANER EIENDOM AS

2870 DOKKA

Finances

Share Ownership

Return on Equity

23,38 %

Current Ratio

0,71

Debt-to-Equity Ratio

4,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	363 000	273 000	252 000	317 000
Net Income	141 000	−443 000	64 000	104 000
Total Assets	3 565 000	3 504 000	4 005 000	4 020 000
Total Equity	603 000	462 000	905 000	841 000

Income (NOK)	2022	2021	2020	2019
Revenue	363 000	273 000	252 000	317 000
Expenditure	133 000	184 000	141 000	120 000
Operating Profit	230 000	89 000	111 000	197 000
Financial Income	0	0	0	0
Financial Costs	49 000	516 000	29 000	63 000
Financial Balance	−49 000	−516 000	−29 000	−63 000
Earnings Before Tax	181 000	−426 000	82 000	134 000
Tax	40 000	16 000	18 000	29 000
Net Income	141 000	−443 000	64 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 492 000	3 492 000	3 992 000	3 992 000
Total Current Assets	72 000	12 000	12 000	27 000
Total Assets	3 565 000	3 504 000	4 005 000	4 020 000
Total Retained Equity	110 000	−31 000	411 000	347 000
Total Equity	603 000	462 000	905 000	841 000
Total Long-Term Debt	2 859 000	2 965 000	3 036 000	0
Total Current Debt	102 000	77 000	64 000	3 179 000
Total Equity and Debt	3 565 000	3 504 000	4 005 000	4 020 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	55 000	0	0	0
Other Income	308 000	273 000	252 000	317 000
Revenue	363 000	273 000	252 000	317 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	133 000	184 000	141 000	120 000
Operating Profit	230 000	89 000	111 000	197 000
Financial Income	0	0	0	0
Financial Costs	49 000	516 000	29 000	63 000
Financial Balance	−49 000	−516 000	−29 000	−63 000
Dividends	0	0	0	0
Net Income	141 000	−443 000	64 000	104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 492 000	3 492 000	3 492 000	3 492 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 492 000	3 492 000	3 492 000	3 492 000
Total Fiancial Fixed Assets	0	0	500 000	500 000
Total Fixed Assets	3 492 000	3 492 000	3 992 000	3 992 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	4 000	4 000	8 000
Total Current Assets	72 000	12 000	12 000	27 000
Total Assets	3 565 000	3 504 000	4 005 000	4 020 000
Total Equity	603 000	462 000	905 000	841 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 859 000	2 965 000	3 036 000	0
Creditors	61 000	61 000	46 000	36 000
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	3 113 000
Total Current Debt	102 000	77 000	64 000	3 179 000
Total Equity and Debt	3 565 000	3 504 000	4 005 000	4 020 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,38 %	−95,89 %	7,07 %	12,37 %
Debt-to-Equity Ratio	4,74	6,42	3,35	0
Operating Profit Margin	63,36 %	32,6 %	44,05 %	62,15 %
Current Ratio	0,71	0,16	0,19	0,01
Quick Ratio	0,71	0,16	0,19	0,01
Equity Ratio	0,17	0,13	0,23	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %