GRØNVIKA EIENDOM AS

6260 SKODJE

Finances

Share Ownership

Return on Equity

7,37 %

Current Ratio

9,34

Debt-to-Equity Ratio

2,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	200 000	60 000
Net Income	67 000	65 000	105 000	−7 000
Total Assets	2 932 000	2 788 000	2 774 000	2 591 000
Total Equity	909 000	842 000	777 000	672 000

Income (NOK)	2022	2021	2020	2019
Revenue	150 000	150 000	200 000	60 000
Expenditure	56 000	59 000	52 000	48 000
Operating Profit	94 000	91 000	148 000	12 000
Financial Income	0	0	0	0
Financial Costs	8 000	8 000	14 000	21 000
Financial Balance	−8 000	−8 000	−14 000	−21 000
Earnings Before Tax	86 000	84 000	135 000	−9 000
Tax	19 000	18 000	30 000	−2 000
Net Income	67 000	65 000	105 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 091 000	2 129 000	2 170 000	2 212 000
Total Current Assets	841 000	659 000	604 000	379 000
Total Assets	2 932 000	2 788 000	2 774 000	2 591 000
Total Retained Equity	719 000	652 000	586 000	481 000
Total Equity	909 000	842 000	777 000	672 000
Total Long-Term Debt	1 932 000	1 925 000	1 918 000	1 906 000
Total Current Debt	90 000	21 000	79 000	14 000
Total Equity and Debt	2 932 000	2 788 000	2 774 000	2 591 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−150 000	0	0	0
Other Income	300 000	150 000	200 000	60 000
Revenue	150 000	150 000	200 000	60 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	42 000	42 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	56 000	59 000	52 000	48 000
Operating Profit	94 000	91 000	148 000	12 000
Financial Income	0	0	0	0
Financial Costs	8 000	8 000	14 000	21 000
Financial Balance	−8 000	−8 000	−14 000	−21 000
Dividends	0	0	0	0
Net Income	67 000	65 000	105 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	1 000	0	0
Real Eastate	2 086 000	2 128 000	2 170 000	2 212 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 086 000	2 128 000	2 170 000	2 212 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 091 000	2 129 000	2 170 000	2 212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	466 000	505 000	354 000	304 000
Total Current Assets	841 000	659 000	604 000	379 000
Total Assets	2 932 000	2 788 000	2 774 000	2 591 000
Total Equity	909 000	842 000	777 000	672 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 932 000	1 925 000	1 918 000	1 906 000
Creditors	0	0	0	0
Unpaid Taxes	68 000	0	48 000	14 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	90 000	21 000	79 000	14 000
Total Equity and Debt	2 932 000	2 788 000	2 774 000	2 591 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,37 %	7,72 %	13,51 %	−1,04 %
Debt-to-Equity Ratio	2,13	2,29	2,47	2,84
Operating Profit Margin	62,67 %	60,67 %	74 %	20 %
Current Ratio	9,34	31,38	7,65	27,07
Quick Ratio	9,34	31,38	7,65	27,07
Equity Ratio	0,31	0,3	0,28	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %