GRENLAND EIENDOMSMEGLING AS

3960 STATHELLE

Finances

Share Ownership

Return on Equity

60,02 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 226 000	7 751 000	9 482 000	7 851 000
Net Income	800 000	538 000	1 299 000	661 000
Total Assets	3 811 000	3 363 000	4 276 000	3 190 000
Total Equity	1 333 000	1 333 000	1 295 000	1 196 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 226 000	7 751 000	9 482 000	7 851 000
Expenditure	9 246 000	7 114 000	7 878 000	6 999 000
Operating Profit	980 000	637 000	1 604 000	853 000
Financial Income	50 000	55 000	64 000	8 000
Financial Costs	0	1 000	2 000	12 000
Financial Balance	50 000	54 000	62 000	−4 000
Earnings Before Tax	1 029 000	691 000	1 666 000	849 000
Tax	230 000	153 000	367 000	188 000
Net Income	800 000	538 000	1 299 000	661 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	30 000	10 000	20 000
Total Current Assets	3 791 000	3 333 000	4 266 000	3 170 000
Total Assets	3 811 000	3 363 000	4 276 000	3 190 000
Total Retained Equity	924 000	924 000	886 000	787 000
Total Equity	1 333 000	1 333 000	1 295 000	1 196 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 478 000	2 030 000	2 981 000	1 993 000
Total Equity and Debt	3 811 000	3 363 000	4 276 000	3 190 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 852 000	7 532 000	9 380 000	7 735 000
Other Income	374 000	219 000	102 000	116 000
Revenue	10 226 000	7 751 000	9 482 000	7 851 000
Cost of Goods Sold	1 266 000	912 000	996 000	858 000
Salary Costs	5 883 000	4 378 000	4 876 000	4 499 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	9 246 000	7 114 000	7 878 000	6 999 000
Operating Profit	980 000	637 000	1 604 000	853 000
Financial Income	50 000	55 000	64 000	8 000
Financial Costs	0	1 000	2 000	12 000
Financial Balance	50 000	54 000	62 000	−4 000
Dividends	800 000	500 000	1 200 000	660 000
Net Income	800 000	538 000	1 299 000	661 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	20 000	30 000	10 000	20 000
Total Fixed Assets	20 000	30 000	10 000	20 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 163 000	2 033 000	3 284 000	1 873 000
Total Current Assets	3 791 000	3 333 000	4 266 000	3 170 000
Total Assets	3 811 000	3 363 000	4 276 000	3 190 000
Total Equity	1 333 000	1 333 000	1 295 000	1 196 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	95 000	84 000	179 000	137 000
Unpaid Taxes	626 000	535 000	573 000	407 000
Dividends	800 000	500 000	1 200 000	660 000
Other Current Debt	728 000	758 000	662 000	601 000
Total Current Debt	2 478 000	2 030 000	2 981 000	1 993 000
Total Equity and Debt	3 811 000	3 363 000	4 276 000	3 190 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,02 %	40,36 %	100,31 %	55,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,58 %	8,22 %	16,92 %	10,86 %
Current Ratio	1,53	1,64	1,43	1,59
Quick Ratio	1,53	1,64	1,43	1,59
Equity Ratio	0,35	0,4	0,3	0,37
Gross Profit Margin	87,62 %	88,23 %	89,5 %	89,07 %