GRANTUNET HUSEIERFORENING

0179 OSLO

Finances

Share Ownership

Return on Equity

30,5 %

Current Ratio

32,42

Debt-to-Equity Ratio

Key figures (NOK)	2012	2011	2010	2009
Revenue	182 000	148 000	137 000	139 000
Net Income	115 000	33 000	47 000	74 000
Total Assets	389 000	271 000	241 000	189 000
Total Equity	377 000	261 000	229 000	182 000

Income (NOK)	2012	2011	2010	2009
Revenue	182 000	148 000	137 000	139 000
Expenditure	69 000	116 000	91 000	67 000
Operating Profit	113 000	32 000	46 000	72 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	2 000	1 000	1 000	1 000
Earnings Before Tax	115 000	33 000	47 000	74 000
Tax	0	0	0	0
Net Income	115 000	33 000	47 000	74 000

Balance (NOK)	2012	2011	2010	2009
Total Fixed Assets	0	0	0	0
Total Current Assets	389 000	271 000	241 000	189 000
Total Assets	389 000	271 000	241 000	189 000
Total Retained Equity	377 000	261 000	229 000	182 000
Total Equity	377 000	261 000	229 000	182 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	10 000	13 000	8 000
Total Equity and Debt	389 000	271 000	241 000	189 000

Cash flow (NOK)	2012	2011	2010	2009
Sales Income	0	0	0	0
Other Income	182 000	148 000	137 000	139 000
Revenue	182 000	148 000	137 000	139 000
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	69 000	116 000	91 000	67 000
Operating Profit	113 000	32 000	46 000	72 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	2 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	115 000	33 000	47 000	74 000

Balance details (NOK)	2012	2011	2010	2009
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	4 000
Cash, Bank	387 000	270 000	237 000	184 000
Total Current Assets	389 000	271 000	241 000	189 000
Total Assets	389 000	271 000	241 000	189 000
Total Equity	377 000	261 000	229 000	182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	1 000	3 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	9 000	10 000	7 000
Total Current Debt	12 000	10 000	13 000	8 000
Total Equity and Debt	389 000	271 000	241 000	189 000

Financial indicators	2012	2011	2010	2009
Return on Equity	30,5 %	12,64 %	20,52 %	40,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	62,09 %	21,62 %	33,58 %	51,8 %
Current Ratio	32,42	27,1	18,54	23,63
Quick Ratio	32,42	27,1	18,54	23,63
Equity Ratio	0,97	0,96	0,95	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %