GRØNVOLD SKOG OG HAGE AS

2380 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

0,71 %

Current Ratio

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	138 000	129 000	3 585 000	328 000
Net Income	14 000	16 000	2 744 000	−135 000
Total Assets	2 906 000	2 967 000	3 406 000	3 773 000
Total Equity	1 966 000	1 952 000	1 936 000	−808 000

Income (NOK)	2022	2021	2020	2019
Revenue	138 000	129 000	3 585 000	328 000
Expenditure	76 000	75 000	238 000	266 000
Operating Profit	63 000	54 000	3 347 000	63 000
Financial Income	0	2 000	0	3 000
Financial Costs	43 000	35 000	222 000	201 000
Financial Balance	−43 000	−33 000	−222 000	−198 000
Earnings Before Tax	19 000	21 000	3 125 000	−135 000
Tax	5 000	5 000	381 000	0
Net Income	14 000	16 000	2 744 000	−135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 858 000	2 858 000	2 858 000	3 698 000
Total Current Assets	48 000	108 000	548 000	74 000
Total Assets	2 906 000	2 967 000	3 406 000	3 773 000
Total Retained Equity	1 666 000	1 652 000	1 636 000	−1 108 000
Total Equity	1 966 000	1 952 000	1 936 000	−808 000
Total Long-Term Debt	932 000	1 010 000	1 089 000	4 230 000
Total Current Debt	8 000	5 000	381 000	351 000
Total Equity and Debt	2 906 000	2 967 000	3 406 000	3 773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	30 000	40 000
Other Income	138 000	129 000	3 555 000	288 000
Revenue	138 000	129 000	3 585 000	328 000
Cost of Goods Sold	0	0	60 000	46 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	30 000
Impairment	0	0	0	0
Expenditure	76 000	75 000	238 000	266 000
Operating Profit	63 000	54 000	3 347 000	63 000
Financial Income	0	2 000	0	3 000
Financial Costs	43 000	35 000	222 000	201 000
Financial Balance	−43 000	−33 000	−222 000	−198 000
Dividends	0	0	0	0
Net Income	14 000	16 000	2 744 000	−135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 858 000	2 858 000	2 858 000	3 698 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 858 000	2 858 000	2 858 000	3 698 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 858 000	2 858 000	2 858 000	3 698 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	108 000	547 000	70 000
Total Current Assets	48 000	108 000	548 000	74 000
Total Assets	2 906 000	2 967 000	3 406 000	3 773 000
Total Equity	1 966 000	1 952 000	1 936 000	−808 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	932 000	1 010 000	1 089 000	4 230 000
Creditors	3 000	0	0	2 000
Unpaid Taxes	0	0	0	17 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	104 000
Total Current Debt	8 000	5 000	381 000	351 000
Total Equity and Debt	2 906 000	2 967 000	3 406 000	3 773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,71 %	0,82 %	141,74 %	16,71 %
Debt-to-Equity Ratio	0,47	0,52	0,56	−5,24
Operating Profit Margin	45,65 %	41,86 %	93,36 %	19,21 %
Current Ratio	6	21,6	1,44	0,21
Quick Ratio	6	21,6	1,44	0,21
Equity Ratio	0,68	0,66	0,57	−0,21
Gross Profit Margin	100 %	100 %	98,33 %	85,98 %