GRAN EIENDOMSUTVIKLING AS

0257 OSLO

Finances

Share Ownership

Return on Equity

−2,63 %

Current Ratio

9,94

Debt-to-Equity Ratio

0,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	80 000	80 000	80 000	500 000
Net Income	−239 000	−145 000	−182 000	−53 000
Total Assets	14 874 000	14 827 000	14 479 000	13 552 000
Total Equity	9 103 000	8 970 000	8 814 000	9 326 000

Income (NOK)	2022	2021	2020	2019
Revenue	80 000	80 000	80 000	500 000
Expenditure	207 000	168 000	219 000	464 000
Operating Profit	−127 000	−87 000	−139 000	36 000
Financial Income	0	0	0	0
Financial Costs	180 000	98 000	95 000	104 000
Financial Balance	−180 000	−98 000	−95 000	−104 000
Earnings Before Tax	−306 000	−185 000	−234 000	−68 000
Tax	−67 000	−41 000	−51 000	−15 000
Net Income	−239 000	−145 000	−182 000	−53 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 397 000	14 434 000	14 478 000	13 441 000
Total Current Assets	477 000	392 000	0	111 000
Total Assets	14 874 000	14 827 000	14 479 000	13 552 000
Total Retained Equity	−1 408 000	−1 408 000	−1 408 000	−1 226 000
Total Equity	9 103 000	8 970 000	8 814 000	9 326 000
Total Long-Term Debt	5 723 000	5 808 000	5 187 000	4 173 000
Total Current Debt	48 000	48 000	478 000	54 000
Total Equity and Debt	14 874 000	14 827 000	14 479 000	13 552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	80 000	80 000	80 000	500 000
Revenue	80 000	80 000	80 000	500 000
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	207 000	168 000	219 000	464 000
Operating Profit	−127 000	−87 000	−139 000	36 000
Financial Income	0	0	0	0
Financial Costs	180 000	98 000	95 000	104 000
Financial Balance	−180 000	−98 000	−95 000	−104 000
Dividends	0	0	0	0
Net Income	−239 000	−145 000	−182 000	−53 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	950 000	987 000	1 031 000	887 000
Real Eastate	13 447 000	13 447 000	13 447 000	12 554 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 447 000	13 447 000	13 447 000	12 554 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 397 000	14 434 000	14 478 000	13 441 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	477 000	392 000	0	111 000
Total Assets	14 874 000	14 827 000	14 479 000	13 552 000
Total Equity	9 103 000	8 970 000	8 814 000	9 326 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 723 000	5 808 000	5 187 000	4 173 000
Creditors	48 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	48 000	477 000	54 000
Total Current Debt	48 000	48 000	478 000	54 000
Total Equity and Debt	14 874 000	14 827 000	14 479 000	13 552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,63 %	−1,62 %	−2,06 %	−0,57 %
Debt-to-Equity Ratio	0,63	0,65	0,59	0,45
Operating Profit Margin	−158,75 %	−108,75 %	−173,75 %	7,2 %
Current Ratio	9,94	8,17	0	2,06
Quick Ratio	9,94	8,17	0	2,06
Equity Ratio	0,61	0,6	0,61	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %