GRÜNERLØKKA EIENDOMSMEGLING AS

0565 OSLO

Finances

Share Ownership

Return on Equity

593,33 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 544 000	33 843 000	28 251 000	26 359 000
Net Income	4 717 000	6 609 000	4 490 000	4 130 000
Total Assets	10 808 000	14 032 000	11 685 000	11 222 000
Total Equity	795 000	778 000	769 000	4 779 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 544 000	33 843 000	28 251 000	26 359 000
Expenditure	25 707 000	25 436 000	22 604 000	21 306 000
Operating Profit	5 836 000	8 408 000	5 647 000	5 053 000
Financial Income	215 000	100 000	114 000	254 000
Financial Costs	2 000	21 000	1 000	6 000
Financial Balance	213 000	79 000	113 000	248 000
Earnings Before Tax	6 049 000	8 486 000	5 760 000	5 301 000
Tax	1 332 000	1 877 000	1 270 000	1 170 000
Net Income	4 717 000	6 609 000	4 490 000	4 130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	251 000	258 000	258 000	188 000
Total Current Assets	10 557 000	13 774 000	11 427 000	11 033 000
Total Assets	10 808 000	14 032 000	11 685 000	11 222 000
Total Retained Equity	159 000	143 000	133 000	4 143 000
Total Equity	795 000	778 000	769 000	4 779 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 013 000	13 254 000	10 915 000	6 443 000
Total Equity and Debt	10 808 000	14 032 000	11 685 000	11 222 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 776 000	33 012 000	27 406 000	26 359 000
Other Income	768 000	831 000	844 000	0
Revenue	31 544 000	33 843 000	28 251 000	26 359 000
Cost of Goods Sold	4 146 000	3 484 000	3 670 000	0
Salary Costs	15 568 000	15 599 000	13 796 000	17 205 000
Depreciation	77 000	88 000	86 000	175 000
Impairment	0	0	0	0
Expenditure	25 707 000	25 436 000	22 604 000	21 306 000
Operating Profit	5 836 000	8 408 000	5 647 000	5 053 000
Financial Income	215 000	100 000	114 000	254 000
Financial Costs	2 000	21 000	1 000	6 000
Financial Balance	213 000	79 000	113 000	248 000
Dividends	4 700 000	6 600 000	4 500 000	0
Net Income	4 717 000	6 609 000	4 490 000	4 130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 000	68 000	11 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	215 000	191 000	225 000	142 000
Total Tangible Assets	215 000	191 000	225 000	142 000
Total Fiancial Fixed Assets	0	0	21 000	25 000
Total Fixed Assets	251 000	258 000	258 000	188 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 895 000	6 735 000	4 401 000	3 489 000
Total Current Assets	10 557 000	13 774 000	11 427 000	11 033 000
Total Assets	10 808 000	14 032 000	11 685 000	11 222 000
Total Equity	795 000	778 000	769 000	4 779 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	591 000	961 000	1 119 000	996 000
Unpaid Taxes	1 705 000	1 844 000	2 231 000	1 571 000
Dividends	4 700 000	6 600 000	4 500 000	0
Other Current Debt	1 716 000	1 915 000	1 807 000	2 666 000
Total Current Debt	10 013 000	13 254 000	10 915 000	6 443 000
Total Equity and Debt	10 808 000	14 032 000	11 685 000	11 222 000

Financial indicators	2022	2021	2020	2019
Return on Equity	593,33 %	849,49 %	583,88 %	86,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,5 %	24,84 %	19,99 %	19,17 %
Current Ratio	1,05	1,04	1,05	1,71
Quick Ratio	1,05	1,04	1,05	1,71
Equity Ratio	0,07	0,06	0,07	0,43
Gross Profit Margin	86,86 %	89,71 %	87,01 %	100 %