GRIMSMOGÅRDEN BORETTSLAG

6650 SURNADAL

Finances

Share Ownership

Return on Equity

17,15 %

Current Ratio

27,54

Debt-to-Equity Ratio

8,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 132 000	1 132 000	1 132 000	1 106 000
Net Income	416 000	498 000	301 000	289 000
Total Assets	23 819 000	23 857 000	23 859 000	23 958 000
Total Equity	2 425 000	2 009 000	1 511 000	1 210 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 132 000	1 132 000	1 132 000	1 106 000
Expenditure	413 000	417 000	527 000	407 000
Operating Profit	719 000	715 000	605 000	699 000
Financial Income	5 000	5 000	3 000	1 000
Financial Costs	309 000	222 000	307 000	411 000
Financial Balance	−304 000	−217 000	−304 000	−410 000
Earnings Before Tax	416 000	498 000	301 000	289 000
Tax	0	0	0	0
Net Income	416 000	498 000	301 000	289 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 460 000	23 460 000	23 460 000	23 460 000
Total Current Assets	358 000	397 000	398 000	498 000
Total Assets	23 819 000	23 857 000	23 859 000	23 958 000
Total Retained Equity	2 365 000	1 949 000	1 451 000	1 150 000
Total Equity	2 425 000	2 009 000	1 511 000	1 210 000
Total Long-Term Debt	21 380 000	21 836 000	22 326 000	22 734 000
Total Current Debt	13 000	12 000	22 000	15 000
Total Equity and Debt	23 819 000	23 857 000	23 859 000	23 958 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 132 000	1 132 000	1 132 000	1 106 000
Revenue	1 132 000	1 132 000	1 132 000	1 106 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	14 000	10 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	413 000	417 000	527 000	407 000
Operating Profit	719 000	715 000	605 000	699 000
Financial Income	5 000	5 000	3 000	1 000
Financial Costs	309 000	222 000	307 000	411 000
Financial Balance	−304 000	−217 000	−304 000	−410 000
Dividends	0	0	0	0
Net Income	416 000	498 000	301 000	289 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 460 000	23 460 000	23 460 000	23 460 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 460 000	23 460 000	23 460 000	23 460 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 460 000	23 460 000	23 460 000	23 460 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	378 000	389 000	498 000
Total Current Assets	358 000	397 000	398 000	498 000
Total Assets	23 819 000	23 857 000	23 859 000	23 958 000
Total Equity	2 425 000	2 009 000	1 511 000	1 210 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 380 000	21 836 000	22 326 000	22 734 000
Creditors	13 000	4 000	22 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	8 000	0	0
Total Current Debt	13 000	12 000	22 000	15 000
Total Equity and Debt	23 819 000	23 857 000	23 859 000	23 958 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,15 %	24,79 %	19,92 %	23,88 %
Debt-to-Equity Ratio	8,82	10,87	14,78	18,79
Operating Profit Margin	63,52 %	63,16 %	53,45 %	63,2 %
Current Ratio	27,54	33,08	18,09	33,2
Quick Ratio	27,54	33,08	18,09	33,2
Equity Ratio	0,1	0,08	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %