GUNNAR LANDGRAFF EIENDOM AS

1344 HASLUM

Finances

Return on Equity

8,58 %

Current Ratio

4,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 500 000	5 309 000	5 278 000	5 586 000
Net Income	3 412 000	2 763 000	3 279 000	3 835 000
Total Assets	46 287 000	44 493 000	45 698 000	52 859 000
Total Equity	39 748 000	40 290 000	39 319 000	39 795 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 500 000	5 309 000	5 278 000	5 586 000
Expenditure	1 812 000	2 232 000	1 790 000	1 429 000
Operating Profit	3 688 000	3 078 000	3 488 000	4 158 000
Financial Income	689 000	586 000	719 000	759 000
Financial Costs	3 000	0	3 000	0
Financial Balance	686 000	586 000	716 000	759 000
Earnings Before Tax	4 375 000	3 663 000	4 204 000	4 917 000
Tax	963 000	900 000	925 000	1 082 000
Net Income	3 412 000	2 763 000	3 279 000	3 835 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 066 000	42 799 000	42 658 000	49 085 000
Total Current Assets	28 221 000	1 694 000	3 040 000	3 774 000
Total Assets	46 287 000	44 493 000	45 698 000	52 859 000
Total Retained Equity	21 674 000	22 216 000	17 497 000	21 722 000
Total Equity	39 748 000	40 290 000	39 319 000	39 795 000
Total Long-Term Debt	60 000	49 000	194 000	327 000
Total Current Debt	6 479 000	4 154 000	6 185 000	12 736 000
Total Equity and Debt	46 287 000	44 493 000	45 698 000	52 859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 000	0	0	0
Other Income	5 495 000	5 309 000	5 278 000	5 586 000
Revenue	5 500 000	5 309 000	5 278 000	5 586 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 262 000	1 260 000	1 258 000	1 246 000
Impairment	0	0	0	0
Expenditure	1 812 000	2 232 000	1 790 000	1 429 000
Operating Profit	3 688 000	3 078 000	3 488 000	4 158 000
Financial Income	689 000	586 000	719 000	759 000
Financial Costs	3 000	0	3 000	0
Financial Balance	686 000	586 000	716 000	759 000
Dividends	0	0	0	10 000 000
Net Income	3 412 000	2 763 000	3 279 000	3 835 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	103 000	0	0	0
Real Eastate	16 822 000	18 085 000	19 344 000	20 560 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	0	0	0
Total Tangible Assets	16 845 000	18 085 000	19 344 000	20 560 000
Total Fiancial Fixed Assets	1 118 000	24 715 000	23 314 000	28 525 000
Total Fixed Assets	18 066 000	42 799 000	42 658 000	49 085 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 615 000	155 000	989 000	179 000
Total Current Assets	28 221 000	1 694 000	3 040 000	3 774 000
Total Assets	46 287 000	44 493 000	45 698 000	52 859 000
Total Equity	39 748 000	40 290 000	39 319 000	39 795 000
Short-Term Group Debt	5 070 000	0	0	0
Total Long-Term Debt	60 000	49 000	194 000	327 000
Creditors	0	1 000	2 000	90 000
Unpaid Taxes	275 000	246 000	266 000	275 000
Dividends	0	0	0	10 000 000
Other Current Debt	1 135 000	3 368 000	5 918 000	1 181 000
Total Current Debt	6 479 000	4 154 000	6 185 000	12 736 000
Total Equity and Debt	46 287 000	44 493 000	45 698 000	52 859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,58 %	6,86 %	8,34 %	9,64 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	67,05 %	57,98 %	66,09 %	74,44 %
Current Ratio	4,36	0,41	0,49	0,3
Quick Ratio	4,36	0,41	0,49	0,3
Equity Ratio	0,86	0,91	0,86	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %