GRANENG EIENDOM AS

3917 PORSGRUNN

Finances

Share Ownership

Return on Equity

3,07 %

Current Ratio

23,56

Debt-to-Equity Ratio

0,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	333 000	412 000	437 000	543 000
Net Income	70 000	192 000	133 000	295 000
Total Assets	3 755 000	4 007 000	3 902 000	4 036 000
Total Equity	2 278 000	2 207 000	2 016 000	1 883 000

Income (NOK)	2022	2021	2020	2019
Revenue	333 000	412 000	437 000	543 000
Expenditure	256 000	176 000	290 000	182 000
Operating Profit	77 000	236 000	147 000	361 000
Financial Income	29 000	16 000	36 000	39 000
Financial Costs	15 000	6 000	13 000	21 000
Financial Balance	14 000	10 000	23 000	18 000
Earnings Before Tax	90 000	246 000	170 000	378 000
Tax	20 000	54 000	38 000	83 000
Net Income	70 000	192 000	133 000	295 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 446 000	1 497 000	1 553 000	1 609 000
Total Current Assets	2 309 000	2 510 000	2 349 000	2 427 000
Total Assets	3 755 000	4 007 000	3 902 000	4 036 000
Total Retained Equity	2 178 000	2 107 000	1 916 000	1 783 000
Total Equity	2 278 000	2 207 000	2 016 000	1 883 000
Total Long-Term Debt	1 379 000	1 555 000	1 723 000	1 949 000
Total Current Debt	98 000	245 000	164 000	204 000
Total Equity and Debt	3 755 000	4 007 000	3 902 000	4 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	333 000	412 000	437 000	543 000
Revenue	333 000	412 000	437 000	543 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	51 000	56 000	56 000	56 000
Impairment	0	0	0	0
Expenditure	256 000	176 000	290 000	182 000
Operating Profit	77 000	236 000	147 000	361 000
Financial Income	29 000	16 000	36 000	39 000
Financial Costs	15 000	6 000	13 000	21 000
Financial Balance	14 000	10 000	23 000	18 000
Dividends	0	0	0	0
Net Income	70 000	192 000	133 000	295 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 433 000	1 466 000	1 500 000	1 534 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	31 000	53 000	76 000
Total Tangible Assets	1 446 000	1 497 000	1 553 000	1 609 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 446 000	1 497 000	1 553 000	1 609 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 246 000	2 417 000	2 208 000	2 387 000
Total Current Assets	2 309 000	2 510 000	2 349 000	2 427 000
Total Assets	3 755 000	4 007 000	3 902 000	4 036 000
Total Equity	2 278 000	2 207 000	2 016 000	1 883 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 379 000	1 555 000	1 723 000	1 949 000
Creditors	0	0	40 000	0
Unpaid Taxes	31 000	101 000	69 000	121 000
Dividends	0	0	0	0
Other Current Debt	47 000	87 000	16 000	0
Total Current Debt	98 000	245 000	164 000	204 000
Total Equity and Debt	3 755 000	4 007 000	3 902 000	4 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,07 %	8,7 %	6,6 %	15,67 %
Debt-to-Equity Ratio	0,61	0,7	0,85	1,04
Operating Profit Margin	23,12 %	57,28 %	33,64 %	66,48 %
Current Ratio	23,56	10,24	14,32	11,9
Quick Ratio	23,56	10,24	14,32	11,9
Equity Ratio	0,61	0,55	0,52	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %