GRANSTUEN AS

1540 VESTBY

Finances

Return on Equity

59,01 %

Current Ratio

30,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	16 027 000	18 933 000	11 540 000	10 672 000
Total Assets	27 261 000	28 893 000	25 314 000	27 036 000
Total Equity	27 162 000	28 685 000	25 252 000	26 913 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	187 000	235 000	186 000	186 000
Operating Profit	−187 000	−235 000	−186 000	−186 000
Financial Income	16 285 000	19 246 000	11 767 000	10 901 000
Financial Costs	0	0	0	0
Financial Balance	16 285 000	19 246 000	11 767 000	10 901 000
Earnings Before Tax	16 097 000	19 011 000	11 581 000	10 716 000
Tax	70 000	78 000	41 000	43 000
Net Income	16 027 000	18 933 000	11 540 000	10 672 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 206 000	24 204 000	24 304 000	24 304 000
Total Current Assets	3 055 000	4 689 000	1 010 000	2 732 000
Total Assets	27 261 000	28 893 000	25 314 000	27 036 000
Total Retained Equity	25 626 000	27 149 000	23 716 000	25 377 000
Total Equity	27 162 000	28 685 000	25 252 000	26 913 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	99 000	207 000	61 000	124 000
Total Equity and Debt	27 261 000	28 893 000	25 314 000	27 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	171 000	171 000	171 000	171 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	187 000	235 000	186 000	186 000
Operating Profit	−187 000	−235 000	−186 000	−186 000
Financial Income	16 285 000	19 246 000	11 767 000	10 901 000
Financial Costs	0	0	0	0
Financial Balance	16 285 000	19 246 000	11 767 000	10 901 000
Dividends	0	0	0	0
Net Income	16 027 000	18 933 000	11 540 000	10 672 000

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	221 000	221 000	221 000	221 000
Total Tangible Assets	221 000	221 000	221 000	221 000
Total Fiancial Fixed Assets	23 986 000	23 983 000	24 084 000	24 084 000
Total Fixed Assets	24 206 000	24 204 000	24 304 000	24 304 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 055 000	4 689 000	1 010 000	2 732 000
Total Current Assets	3 055 000	4 689 000	1 010 000	2 732 000
Total Assets	27 261 000	28 893 000	25 314 000	27 036 000
Total Equity	27 162 000	28 685 000	25 252 000	26 913 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	129 000	20 000	80 000
Total Current Debt	99 000	207 000	61 000	124 000
Total Equity and Debt	27 261 000	28 893 000	25 314 000	27 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,01 %	66 %	45,7 %	39,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	30,86	22,65	16,56	22,03
Quick Ratio	30,86	22,65	16,56	22,03
Equity Ratio	1	0,99	1	1
Gross Profit Margin	-	-	-	-