GRÜNER EIENDOM AS

0491 OSLO

Finances

Return on Equity

7,71 %

Current Ratio

3,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 819 000	1 721 000	1 438 000	1 675 000
Net Income	652 000	693 000	531 000	1 085 000
Total Assets	9 392 000	9 406 000	8 708 000	8 569 000
Total Equity	8 453 000	7 801 000	7 108 000	7 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 819 000	1 721 000	1 438 000	1 675 000
Expenditure	981 000	821 000	737 000	821 000
Operating Profit	838 000	900 000	701 000	854 000
Financial Income	2 000	0	1 000	451 000
Financial Costs	4 000	12 000	21 000	30 000
Financial Balance	−2 000	−12 000	−20 000	421 000
Earnings Before Tax	836 000	888 000	681 000	1 276 000
Tax	184 000	195 000	150 000	191 000
Net Income	652 000	693 000	531 000	1 085 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000 000	6 116 000	6 220 000	6 326 000
Total Current Assets	3 391 000	3 291 000	2 488 000	2 243 000
Total Assets	9 392 000	9 406 000	8 708 000	8 569 000
Total Retained Equity	8 403 000	7 751 000	7 058 000	7 127 000
Total Equity	8 453 000	7 801 000	7 108 000	7 177 000
Total Long-Term Debt	0	147 000	324 000	500 000
Total Current Debt	938 000	1 458 000	1 276 000	892 000
Total Equity and Debt	9 392 000	9 406 000	8 708 000	8 569 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 816 000	0	0	0
Other Income	3 000	1 721 000	1 438 000	1 675 000
Revenue	1 819 000	1 721 000	1 438 000	1 675 000
Cost of Goods Sold	0	0	0	0
Salary Costs	399 000	327 000	346 000	346 000
Depreciation	170 000	104 000	106 000	108 000
Impairment	0	0	0	0
Expenditure	981 000	821 000	737 000	821 000
Operating Profit	838 000	900 000	701 000	854 000
Financial Income	2 000	0	1 000	451 000
Financial Costs	4 000	12 000	21 000	30 000
Financial Balance	−2 000	−12 000	−20 000	421 000
Dividends	0	0	600 000	600 000
Net Income	652 000	693 000	531 000	1 085 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	0	0	0
Real Eastate	4 965 000	5 096 000	5 200 000	5 306 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 965 000	5 096 000	5 200 000	5 306 000
Total Fiancial Fixed Assets	1 020 000	1 020 000	1 020 000	1 020 000
Total Fixed Assets	6 000 000	6 116 000	6 220 000	6 326 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 391 000	3 291 000	2 488 000	2 243 000
Total Current Assets	3 391 000	3 291 000	2 488 000	2 243 000
Total Assets	9 392 000	9 406 000	8 708 000	8 569 000
Total Equity	8 453 000	7 801 000	7 108 000	7 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	147 000	324 000	500 000
Creditors	10 000	0	0	0
Unpaid Taxes	34 000	22 000	4 000	19 000
Dividends	0	0	600 000	600 000
Other Current Debt	695 000	1 241 000	522 000	91 000
Total Current Debt	938 000	1 458 000	1 276 000	892 000
Total Equity and Debt	9 392 000	9 406 000	8 708 000	8 569 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,71 %	8,88 %	7,47 %	15,12 %
Debt-to-Equity Ratio	0	0,02	0,05	0,07
Operating Profit Margin	46,07 %	52,3 %	48,75 %	50,99 %
Current Ratio	3,62	2,26	1,95	2,51
Quick Ratio	3,62	2,26	1,95	2,51
Equity Ratio	0,9	0,83	0,82	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %