GRØNSDAL EIENDOM AS

5121 ULSET

Finances

Share Ownership

Return on Equity

1,62 %

Current Ratio

0,54

Debt-to-Equity Ratio

14,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	521 000	431 000	446 000	399 000
Net Income	10 000	154 000	176 000	134 000
Total Assets	9 894 000	4 502 000	4 138 000	4 080 000
Total Equity	619 000	608 000	455 000	278 000

Income (NOK)	2022	2021	2020	2019
Revenue	521 000	431 000	446 000	399 000
Expenditure	222 000	126 000	126 000	146 000
Operating Profit	298 000	305 000	320 000	253 000
Financial Income	2 000	0	0	0
Financial Costs	287 000	108 000	94 000	112 000
Financial Balance	−285 000	−108 000	−94 000	−112 000
Earnings Before Tax	13 000	197 000	226 000	141 000
Tax	3 000	43 000	50 000	7 000
Net Income	10 000	154 000	176 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 827 000	4 125 000	4 041 000	4 055 000
Total Current Assets	67 000	377 000	96 000	25 000
Total Assets	9 894 000	4 502 000	4 138 000	4 080 000
Total Retained Equity	469 000	458 000	305 000	128 000
Total Equity	619 000	608 000	455 000	278 000
Total Long-Term Debt	9 150 000	3 830 000	3 606 000	3 748 000
Total Current Debt	125 000	63 000	77 000	53 000
Total Equity and Debt	9 894 000	4 502 000	4 138 000	4 080 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	0	0	0
Other Income	520 000	431 000	446 000	399 000
Revenue	521 000	431 000	446 000	399 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	0	−11 000	1 000
Depreciation	20 000	14 000	5 000	0
Impairment	0	0	0	0
Expenditure	222 000	126 000	126 000	146 000
Operating Profit	298 000	305 000	320 000	253 000
Financial Income	2 000	0	0	0
Financial Costs	287 000	108 000	94 000	112 000
Financial Balance	−285 000	−108 000	−94 000	−112 000
Dividends	0	0	0	0
Net Income	10 000	154 000	176 000	134 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 827 000	4 125 000	4 041 000	4 046 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 827 000	4 125 000	4 041 000	4 046 000
Total Fiancial Fixed Assets	0	0	0	8 000
Total Fixed Assets	9 827 000	4 125 000	4 041 000	4 055 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	376 000	96 000	11 000
Total Current Assets	67 000	377 000	96 000	25 000
Total Assets	9 894 000	4 502 000	4 138 000	4 080 000
Total Equity	619 000	608 000	455 000	278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 150 000	3 830 000	3 606 000	3 748 000
Creditors	41 000	2 000	5 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	83 000	17 000	23 000	37 000
Total Current Debt	125 000	63 000	77 000	53 000
Total Equity and Debt	9 894 000	4 502 000	4 138 000	4 080 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,62 %	25,33 %	38,68 %	48,2 %
Debt-to-Equity Ratio	14,78	6,3	7,93	13,48
Operating Profit Margin	57,2 %	70,77 %	71,75 %	63,41 %
Current Ratio	0,54	5,98	1,25	0,47
Quick Ratio	0,54	5,98	1,25	0,47
Equity Ratio	0,06	0,14	0,11	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %