GRYTE KRAFT AS

4235 HEBNES

Finances

Share Ownership

Return on Equity

51,25 %

Current Ratio

1,63

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 989 000	4 013 000	837 000	2 638 000
Net Income	7 536 000	1 794 000	−282 000	741 000
Total Assets	19 449 000	14 930 000	12 397 000	13 263 000
Total Equity	14 703 000	7 167 000	5 373 000	5 655 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 989 000	4 013 000	837 000	2 638 000
Expenditure	3 332 000	1 567 000	1 025 000	1 428 000
Operating Profit	9 657 000	2 447 000	−188 000	1 210 000
Financial Income	39 000	21 000	17 000	2 000
Financial Costs	33 000	168 000	190 000	262 000
Financial Balance	6 000	−147 000	−173 000	−260 000
Earnings Before Tax	9 662 000	2 300 000	−362 000	949 000
Tax	2 126 000	506 000	−80 000	209 000
Net Income	7 536 000	1 794 000	−282 000	741 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 055 000	10 661 000	11 062 000	11 462 000
Total Current Assets	7 394 000	4 269 000	1 335 000	1 801 000
Total Assets	19 449 000	14 930 000	12 397 000	13 263 000
Total Retained Equity	13 803 000	6 267 000	4 473 000	4 755 000
Total Equity	14 703 000	7 167 000	5 373 000	5 655 000
Total Long-Term Debt	203 000	5 918 000	6 298 000	6 674 000
Total Current Debt	4 544 000	1 845 000	727 000	934 000
Total Equity and Debt	19 449 000	14 930 000	12 397 000	13 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 616 000	3 933 000	812 000	2 559 000
Other Income	373 000	80 000	26 000	79 000
Revenue	12 989 000	4 013 000	837 000	2 638 000
Cost of Goods Sold	−392 000	54 000	62 000	63 000
Salary Costs	914 000	244 000	121 000	183 000
Depreciation	436 000	401 000	401 000	413 000
Impairment	0	0	0	0
Expenditure	3 332 000	1 567 000	1 025 000	1 428 000
Operating Profit	9 657 000	2 447 000	−188 000	1 210 000
Financial Income	39 000	21 000	17 000	2 000
Financial Costs	33 000	168 000	190 000	262 000
Financial Balance	6 000	−147 000	−173 000	−260 000
Dividends	0	0	0	0
Net Income	7 536 000	1 794 000	−282 000	741 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 119 000	10 403 000	10 687 000	10 972 000
Machinery and Plant Facilities	1 936 000	258 000	374 000	490 000
Fixtures	0	0	0	0
Total Tangible Assets	12 055 000	10 661 000	11 062 000	11 462 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 055 000	10 661 000	11 062 000	11 462 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 144 000	3 567 000	1 106 000	1 465 000
Total Current Assets	7 394 000	4 269 000	1 335 000	1 801 000
Total Assets	19 449 000	14 930 000	12 397 000	13 263 000
Total Equity	14 703 000	7 167 000	5 373 000	5 655 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	203 000	5 918 000	6 298 000	6 674 000
Creditors	1 906 000	16 000	9 000	27 000
Unpaid Taxes	542 000	557 000	57 000	158 000
Dividends	0	0	0	0
Other Current Debt	88 000	755 000	661 000	540 000
Total Current Debt	4 544 000	1 845 000	727 000	934 000
Total Equity and Debt	19 449 000	14 930 000	12 397 000	13 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,25 %	25,03 %	−5,25 %	13,1 %
Debt-to-Equity Ratio	0,01	0,83	1,17	1,18
Operating Profit Margin	74,35 %	60,98 %	−22,46 %	45,87 %
Current Ratio	1,63	2,31	1,84	1,93
Quick Ratio	1,63	2,31	1,84	1,93
Equity Ratio	0,76	0,48	0,43	0,43
Gross Profit Margin	103,02 %	98,65 %	92,59 %	97,61 %