GRØNLUND EIENDOM AS

1389 HEGGEDAL

Finances

Return on Equity

176,45 %

Current Ratio

0,68

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	6 227 000	5 479 000	4 887 000	0
Total Assets	15 948 000	12 984 000	6 438 000	1 551 000
Total Equity	3 529 000	3 862 000	2 383 000	1 196 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	17 000	16 000	17 000
Operating Profit	−17 000	−16 000	−17 000
Financial Income	8 000 000	6 000 000	3 700 000
Financial Costs	0	509 000	−1 200 000
Financial Balance	8 000 000	5 491 000	4 900 000
Earnings Before Tax	7 983 000	5 475 000	4 883 000
Tax	1 756 000	−4 000	−4 000
Net Income	6 227 000	5 479 000	4 887 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 468 000	6 903 000	2 640 000	1 437 000
Total Current Assets	8 480 000	6 081 000	3 797 000	114 000
Total Assets	15 948 000	12 984 000	6 438 000	1 551 000
Total Retained Equity	3 429 000	3 762 000	2 283 000	1 096 000
Total Equity	3 529 000	3 862 000	2 383 000	1 196 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 419 000	9 123 000	4 055 000	355 000
Total Equity and Debt	15 948 000	12 984 000	6 438 000	1 551 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	17 000	16 000	17 000
Operating Profit	−17 000	−16 000	−17 000
Financial Income	8 000 000	6 000 000	3 700 000
Financial Costs	0	509 000	−1 200 000
Financial Balance	8 000 000	5 491 000	4 900 000
Dividends	4 000 000	4 000 000	3 700 000
Net Income	6 227 000	5 479 000	4 887 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	35 000	32 000	28 000
Real Eastate	5 668 000	5 668 000	900 000	900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 668 000	5 668 000	900 000	900 000
Total Fiancial Fixed Assets	1 800 000	1 200 000	1 709 000	509 000
Total Fixed Assets	7 468 000	6 903 000	2 640 000	1 437 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	403 000	4 000	10 000	26 000
Total Current Assets	8 480 000	6 081 000	3 797 000	114 000
Total Assets	15 948 000	12 984 000	6 438 000	1 551 000
Total Equity	3 529 000	3 862 000	2 383 000	1 196 000
Short-Term Group Debt	7 123 000	5 123 000	355 000	355 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	4 000 000	4 000 000	3 700 000	0
Other Current Debt	16 000	0	0	0
Total Current Debt	12 419 000	9 123 000	4 055 000	355 000
Total Equity and Debt	15 948 000	12 984 000	6 438 000	1 551 000

Financial indicators	2022	2021	2020	2019
Return on Equity	176,45 %	141,87 %	205,08 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,68	0,67	0,94	0,32
Quick Ratio	0,68	0,67	0,94	0,32
Equity Ratio	0,22	0,3	0,37	0,77
Gross Profit Margin	-	-	-	-