GRINDALSMOEN BYGG AS

1252 OSLO

Finances

Share Ownership

Return on Equity

17,45 %

Current Ratio

0,28

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 614 000	1 197 000	1 447 000	1 898 000
Net Income	987 000	484 000	752 000	1 124 000
Total Assets	8 792 000	9 356 000	9 233 000	9 426 000
Total Equity	5 656 000	5 690 000	5 787 000	5 843 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 614 000	1 197 000	1 447 000	1 898 000
Expenditure	431 000	557 000	465 000	421 000
Operating Profit	1 182 000	640 000	982 000	1 477 000
Financial Income	132 000	3 000	4 000	6 000
Financial Costs	49 000	22 000	22 000	42 000
Financial Balance	83 000	−19 000	−18 000	−36 000
Earnings Before Tax	1 265 000	621 000	964 000	1 440 000
Tax	278 000	137 000	212 000	317 000
Net Income	987 000	484 000	752 000	1 124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 415 000	8 935 000	8 961 000	9 239 000
Total Current Assets	378 000	422 000	273 000	187 000
Total Assets	8 792 000	9 356 000	9 233 000	9 426 000
Total Retained Equity	0	0	0	29 000
Total Equity	5 656 000	5 690 000	5 787 000	5 843 000
Total Long-Term Debt	1 793 000	2 804 000	2 373 000	2 062 000
Total Current Debt	1 343 000	862 000	1 073 000	1 521 000
Total Equity and Debt	8 792 000	9 356 000	9 233 000	9 426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 283 000	1 197 000	1 447 000	1 898 000
Other Income	331 000	0	0	0
Revenue	1 614 000	1 197 000	1 447 000	1 898 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	283 000	284 000	278 000	278 000
Impairment	0	0	0	0
Expenditure	431 000	557 000	465 000	421 000
Operating Profit	1 182 000	640 000	982 000	1 477 000
Financial Income	132 000	3 000	4 000	6 000
Financial Costs	49 000	22 000	22 000	42 000
Financial Balance	83 000	−19 000	−18 000	−36 000
Dividends	0	0	0	0
Net Income	987 000	484 000	752 000	1 124 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	4 000	0	0	0
Real Eastate	8 410 000	8 935 000	8 961 000	9 239 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 410 000	8 935 000	8 961 000	9 239 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 415 000	8 935 000	8 961 000	9 239 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	222 000	166 000	240 000	168 000
Total Current Assets	378 000	422 000	273 000	187 000
Total Assets	8 792 000	9 356 000	9 233 000	9 426 000
Total Equity	5 656 000	5 690 000	5 787 000	5 843 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 793 000	2 804 000	2 373 000	2 062 000
Creditors	15 000	97 000	17 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 328 000	765 000	1 056 000	1 521 000
Total Current Debt	1 343 000	862 000	1 073 000	1 521 000
Total Equity and Debt	8 792 000	9 356 000	9 233 000	9 426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,45 %	8,51 %	12,99 %	19,24 %
Debt-to-Equity Ratio	0,32	0,49	0,41	0,35
Operating Profit Margin	73,23 %	53,47 %	67,86 %	77,82 %
Current Ratio	0,28	0,49	0,25	0,12
Quick Ratio	0,28	0,49	0,25	0,12
Equity Ratio	0,64	0,61	0,63	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %