GRUA EIENDOM AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

118,38 %

Current Ratio

0,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 798 000	2 657 000	2 612 000	2 568 000
Net Income	1 597 000	1 722 000	1 602 000	1 614 000
Total Assets	11 729 000	11 979 000	11 932 000	10 751 000
Total Equity	1 349 000	9 484 000	9 617 000	9 747 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 798 000	2 657 000	2 612 000	2 568 000
Expenditure	746 000	535 000	617 000	501 000
Operating Profit	2 052 000	2 121 000	1 995 000	2 066 000
Financial Income	0	87 000	59 000	5 000
Financial Costs	4 000	0	0	3 000
Financial Balance	−4 000	87 000	59 000	2 000
Earnings Before Tax	2 048 000	2 208 000	2 054 000	2 069 000
Tax	451 000	486 000	452 000	455 000
Net Income	1 597 000	1 722 000	1 602 000	1 614 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 321 000	11 498 000	11 648 000	9 085 000
Total Current Assets	3 408 000	480 000	285 000	1 666 000
Total Assets	11 729 000	11 979 000	11 932 000	10 751 000
Total Retained Equity	1 157 000	9 292 000	9 425 000	9 555 000
Total Equity	1 349 000	9 484 000	9 617 000	9 747 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 380 000	2 495 000	2 316 000	1 004 000
Total Equity and Debt	11 729 000	11 979 000	11 932 000	10 751 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 798 000	0	0	0
Other Income	0	2 657 000	2 612 000	2 568 000
Revenue	2 798 000	2 657 000	2 612 000	2 568 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	293 000	292 000	292 000	292 000
Impairment	0	0	0	0
Expenditure	746 000	535 000	617 000	501 000
Operating Profit	2 052 000	2 121 000	1 995 000	2 066 000
Financial Income	0	87 000	59 000	5 000
Financial Costs	4 000	0	0	3 000
Financial Balance	−4 000	87 000	59 000	2 000
Dividends	8 000 000	0	0	0
Net Income	1 597 000	1 722 000	1 602 000	1 614 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	404 000	366 000	328 000	291 000
Real Eastate	7 918 000	8 210 000	8 502 000	8 794 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 918 000	8 210 000	8 502 000	8 794 000
Total Fiancial Fixed Assets	0	2 923 000	2 817 000	0
Total Fixed Assets	8 321 000	11 498 000	11 648 000	9 085 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 344 000	460 000	231 000	1 656 000
Total Current Assets	3 408 000	480 000	285 000	1 666 000
Total Assets	11 729 000	11 979 000	11 932 000	10 751 000
Total Equity	1 349 000	9 484 000	9 617 000	9 747 000
Short-Term Group Debt	2 221 000	2 378 000	2 221 000	557 000
Total Long-Term Debt	0	0	0	0
Creditors	5 000	10 000	10 000	24 000
Unpaid Taxes	124 000	107 000	84 000	53 000
Dividends	8 000 000	0	0	0
Other Current Debt	30 000	0	0	0
Total Current Debt	10 380 000	2 495 000	2 316 000	1 004 000
Total Equity and Debt	11 729 000	11 979 000	11 932 000	10 751 000

Financial indicators	2022	2021	2020	2019
Return on Equity	118,38 %	18,16 %	16,66 %	16,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	73,34 %	79,83 %	76,38 %	80,45 %
Current Ratio	0,33	0,19	0,12	1,66
Quick Ratio	0,33	0,19	0,12	1,66
Equity Ratio	0,12	0,79	0,81	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %