GRANSTUNET EIENDOM AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

5,96 %

Current Ratio

0,03

Debt-to-Equity Ratio

0,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 310 000	11 781 000	10 161 000	10 550 000
Net Income	1 687 000	2 727 000	−1 495 000	2 699 000
Total Assets	109 818 000	110 437 000	110 967 000	111 587 000
Total Equity	28 290 000	27 695 000	32 155 000	32 080 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 310 000	11 781 000	10 161 000	10 550 000
Expenditure	7 021 000	7 246 000	10 527 000	4 869 000
Operating Profit	4 289 000	4 534 000	−366 000	5 681 000
Financial Income	586 000	582 000	196 000	97 000
Financial Costs	2 711 000	1 620 000	1 747 000	2 317 000
Financial Balance	−2 125 000	−1 038 000	−1 551 000	−2 220 000
Earnings Before Tax	2 163 000	3 496 000	−1 917 000	3 461 000
Tax	476 000	769 000	−422 000	761 000
Net Income	1 687 000	2 727 000	−1 495 000	2 699 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	107 328 000	108 862 000	107 455 000	109 712 000
Total Current Assets	2 490 000	1 575 000	3 511 000	1 874 000
Total Assets	109 818 000	110 437 000	110 967 000	111 587 000
Total Retained Equity	17 693 000	17 098 000	21 559 000	23 054 000
Total Equity	28 290 000	27 695 000	32 155 000	32 080 000
Total Long-Term Debt	5 548 000	5 380 000	5 363 000	5 342 000
Total Current Debt	75 981 000	77 362 000	73 448 000	74 164 000
Total Equity and Debt	109 818 000	110 437 000	110 967 000	111 587 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 186 000	10 571 000	10 015 000	10 444 000
Other Income	124 000	1 210 000	146 000	105 000
Revenue	11 310 000	11 781 000	10 161 000	10 550 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 931 000	2 322 000	2 233 000	2 137 000
Impairment	0	0	0	0
Expenditure	7 021 000	7 246 000	10 527 000	4 869 000
Operating Profit	4 289 000	4 534 000	−366 000	5 681 000
Financial Income	586 000	582 000	196 000	97 000
Financial Costs	2 711 000	1 620 000	1 747 000	2 317 000
Financial Balance	−2 125 000	−1 038 000	−1 551 000	−2 220 000
Dividends	0	0	0	0
Net Income	1 687 000	2 727 000	−1 495 000	2 699 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	107 328 000	108 862 000	101 473 000	103 706 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	107 328 000	108 862 000	101 473 000	103 706 000
Total Fiancial Fixed Assets	0	0	5 982 000	6 006 000
Total Fixed Assets	107 328 000	108 862 000	107 455 000	109 712 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 490 000	1 575 000	3 511 000	1 874 000
Total Assets	109 818 000	110 437 000	110 967 000	111 587 000
Total Equity	28 290 000	27 695 000	32 155 000	32 080 000
Short-Term Group Debt	72 515 000	74 283 000	71 205 000	71 576 000
Total Long-Term Debt	5 548 000	5 380 000	5 363 000	5 342 000
Creditors	56 000	1 086 000	317 000	356 000
Unpaid Taxes	344 000	234 000	354 000	170 000
Dividends	0	0	0	0
Other Current Debt	3 066 000	1 759 000	1 572 000	2 062 000
Total Current Debt	75 981 000	77 362 000	73 448 000	74 164 000
Total Equity and Debt	109 818 000	110 437 000	110 967 000	111 587 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,96 %	9,85 %	−4,65 %	8,41 %
Debt-to-Equity Ratio	0,2	0,19	0,17	0,17
Operating Profit Margin	37,92 %	38,49 %	−3,6 %	53,85 %
Current Ratio	0,03	0,02	0,05	0,03
Quick Ratio	0,03	0,02	0,05	0,03
Equity Ratio	0,26	0,25	0,29	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %