GREGUS EIENDOM AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,39 %

Current Ratio

1,31

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 328 000	1 300 000	1 156 000	1 125 000
Net Income	446 000	378 000	365 000	275 000
Total Assets	11 667 000	7 712 000	7 755 000	4 758 000
Total Equity	3 330 000	2 884 000	2 506 000	2 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 328 000	1 300 000	1 156 000	1 125 000
Expenditure	749 000	696 000	694 000	777 000
Operating Profit	579 000	604 000	462 000	348 000
Financial Income	2 000	6 000	5 000	5 000
Financial Costs	9 000	126 000	0	0
Financial Balance	−7 000	−120 000	5 000	5 000
Earnings Before Tax	572 000	484 000	468 000	353 000
Tax	126 000	107 000	103 000	78 000
Net Income	446 000	378 000	365 000	275 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 423 000	7 428 000	7 482 000	4 565 000
Total Current Assets	244 000	283 000	273 000	193 000
Total Assets	11 667 000	7 712 000	7 755 000	4 758 000
Total Retained Equity	453 000	7 000	−371 000	−736 000
Total Equity	3 330 000	2 884 000	2 506 000	2 085 000
Total Long-Term Debt	8 151 000	4 636 000	5 109 000	2 542 000
Total Current Debt	186 000	192 000	140 000	131 000
Total Equity and Debt	11 667 000	7 712 000	7 755 000	4 758 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 328 000	1 300 000	1 156 000	1 125 000
Revenue	1 328 000	1 300 000	1 156 000	1 125 000
Cost of Goods Sold	0	0	0	0
Salary Costs	448 000	448 000	386 000	450 000
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	749 000	696 000	694 000	777 000
Operating Profit	579 000	604 000	462 000	348 000
Financial Income	2 000	6 000	5 000	5 000
Financial Costs	9 000	126 000	0	0
Financial Balance	−7 000	−120 000	5 000	5 000
Dividends	0	0	0	0
Net Income	446 000	378 000	365 000	275 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	54 000	172 000
Real Eastate	11 296 000	7 428 000	7 428 000	4 392 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	127 000	0	0	0
Total Tangible Assets	11 423 000	7 428 000	7 428 000	4 392 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 423 000	7 428 000	7 482 000	4 565 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	227 000	223 000	146 000	156 000
Total Current Assets	244 000	283 000	273 000	193 000
Total Assets	11 667 000	7 712 000	7 755 000	4 758 000
Total Equity	3 330 000	2 884 000	2 506 000	2 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 151 000	4 636 000	5 109 000	2 542 000
Creditors	23 000	75 000	84 000	18 000
Unpaid Taxes	24 000	24 000	23 000	23 000
Dividends	0	0	0	0
Other Current Debt	18 000	40 000	34 000	89 000
Total Current Debt	186 000	192 000	140 000	131 000
Total Equity and Debt	11 667 000	7 712 000	7 755 000	4 758 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,39 %	13,11 %	14,57 %	13,19 %
Debt-to-Equity Ratio	2,45	1,61	2,04	1,22
Operating Profit Margin	43,6 %	46,46 %	39,97 %	30,93 %
Current Ratio	1,31	1,47	1,95	1,47
Quick Ratio	1,31	1,47	1,95	1,47
Equity Ratio	0,29	0,37	0,32	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %