GRANLIA EIENDOM AS

6010 ÅLESUND

Finances

Share Ownership

Return on Equity

17,7 %

Current Ratio

5,2

Debt-to-Equity Ratio

2,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 257 000	1 213 000	1 193 000	1 168 000
Net Income	444 000	439 000	419 000	358 000
Total Assets	9 461 000	8 572 000	7 909 000	7 289 000
Total Equity	2 509 000	2 520 000	2 618 000	2 703 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 257 000	1 213 000	1 193 000	1 168 000
Expenditure	530 000	560 000	573 000	539 000
Operating Profit	727 000	653 000	621 000	630 000
Financial Income	69 000	15 000	12 000	65 000
Financial Costs	226 000	105 000	96 000	237 000
Financial Balance	−157 000	−90 000	−84 000	−172 000
Earnings Before Tax	569 000	563 000	538 000	458 000
Tax	125 000	124 000	118 000	101 000
Net Income	444 000	439 000	419 000	358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 633 000	5 947 000	6 290 000	6 625 000
Total Current Assets	3 828 000	2 625 000	1 619 000	664 000
Total Assets	9 461 000	8 572 000	7 909 000	7 289 000
Total Retained Equity	0	12 000	110 000	194 000
Total Equity	2 509 000	2 520 000	2 618 000	2 703 000
Total Long-Term Debt	6 217 000	5 304 000	4 581 000	3 962 000
Total Current Debt	736 000	748 000	710 000	623 000
Total Equity and Debt	9 461 000	8 572 000	7 909 000	7 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 257 000	1 213 000	1 193 000	1 168 000
Revenue	1 257 000	1 213 000	1 193 000	1 168 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	344 000	342 000	342 000	342 000
Impairment	0	0	0	0
Expenditure	530 000	560 000	573 000	539 000
Operating Profit	727 000	653 000	621 000	630 000
Financial Income	69 000	15 000	12 000	65 000
Financial Costs	226 000	105 000	96 000	237 000
Financial Balance	−157 000	−90 000	−84 000	−172 000
Dividends	0	0	0	0
Net Income	444 000	439 000	419 000	358 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	0	0	0
Real Eastate	5 603 000	5 947 000	6 290 000	6 625 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 603 000	5 947 000	6 290 000	6 625 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 633 000	5 947 000	6 290 000	6 625 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 620 000	1 588 000	627 000
Total Current Assets	3 828 000	2 625 000	1 619 000	664 000
Total Assets	9 461 000	8 572 000	7 909 000	7 289 000
Total Equity	2 509 000	2 520 000	2 618 000	2 703 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 217 000	5 304 000	4 581 000	3 962 000
Creditors	0	4 000	0	22 000
Unpaid Taxes	0	48 000	46 000	52 000
Dividends	0	0	0	0
Other Current Debt	0	695 000	664 000	549 000
Total Current Debt	736 000	748 000	710 000	623 000
Total Equity and Debt	9 461 000	8 572 000	7 909 000	7 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,7 %	17,42 %	16 %	13,24 %
Debt-to-Equity Ratio	2,48	2,1	1,75	1,47
Operating Profit Margin	57,84 %	53,83 %	52,05 %	53,94 %
Current Ratio	5,2	3,51	2,28	1,07
Quick Ratio	5,2	3,51	2,28	1,07
Equity Ratio	0,27	0,29	0,33	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %