GRÅMYRA EIENDOM AS

7608 LEVANGER

Finances

Share Ownership

Return on Equity

12,11 %

Current Ratio

6,55

Debt-to-Equity Ratio

1,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 560 000	4 343 000	3 503 000	3 768 000
Net Income	1 042 000	1 171 000	495 000	839 000
Total Assets	25 191 000	25 597 000	25 750 000	27 669 000
Total Equity	8 603 000	7 561 000	6 390 000	5 895 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 560 000	4 343 000	3 503 000	3 768 000
Expenditure	2 718 000	2 516 000	2 397 000	2 152 000
Operating Profit	1 842 000	1 827 000	1 106 000	1 616 000
Financial Income	49 000	48 000	31 000	43 000
Financial Costs	556 000	373 000	503 000	584 000
Financial Balance	−507 000	−325 000	−472 000	−541 000
Earnings Before Tax	1 336 000	1 501 000	635 000	1 075 000
Tax	294 000	330 000	139 000	237 000
Net Income	1 042 000	1 171 000	495 000	839 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 104 000	21 521 000	22 928 000	23 284 000
Total Current Assets	4 087 000	4 076 000	2 822 000	4 385 000
Total Assets	25 191 000	25 597 000	25 750 000	27 669 000
Total Retained Equity	3 603 000	2 561 000	1 390 000	895 000
Total Equity	8 603 000	7 561 000	6 390 000	5 895 000
Total Long-Term Debt	15 964 000	17 357 000	18 769 000	20 178 000
Total Current Debt	624 000	678 000	591 000	1 596 000
Total Equity and Debt	25 191 000	25 597 000	25 750 000	27 669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 560 000	4 343 000	3 503 000	3 768 000
Revenue	4 560 000	4 343 000	3 503 000	3 768 000
Cost of Goods Sold	0	8 000	0	0
Salary Costs	0	0	0	0
Depreciation	1 347 000	1 406 000	1 471 000	1 370 000
Impairment	0	0	0	0
Expenditure	2 718 000	2 516 000	2 397 000	2 152 000
Operating Profit	1 842 000	1 827 000	1 106 000	1 616 000
Financial Income	49 000	48 000	31 000	43 000
Financial Costs	556 000	373 000	503 000	584 000
Financial Balance	−507 000	−325 000	−472 000	−541 000
Dividends	0	0	0	1 000 000
Net Income	1 042 000	1 171 000	495 000	839 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 062 000	21 438 000	22 795 000	23 193 000
Machinery and Plant Facilities	42 000	83 000	133 000	84 000
Fixtures	0	0	0	7 000
Total Tangible Assets	21 104 000	21 521 000	22 928 000	23 284 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 104 000	21 521 000	22 928 000	23 284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 017 000	832 000	2 755 000	3 972 000
Total Current Assets	4 087 000	4 076 000	2 822 000	4 385 000
Total Assets	25 191 000	25 597 000	25 750 000	27 669 000
Total Equity	8 603 000	7 561 000	6 390 000	5 895 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 964 000	17 357 000	18 769 000	20 178 000
Creditors	68 000	87 000	305 000	365 000
Unpaid Taxes	109 000	153 000	40 000	0
Dividends	0	0	0	1 000 000
Other Current Debt	93 000	29 000	31 000	52 000
Total Current Debt	624 000	678 000	591 000	1 596 000
Total Equity and Debt	25 191 000	25 597 000	25 750 000	27 669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,11 %	15,49 %	7,75 %	14,23 %
Debt-to-Equity Ratio	1,86	2,3	2,94	3,42
Operating Profit Margin	40,39 %	42,07 %	31,57 %	42,89 %
Current Ratio	6,55	6,01	4,77	2,75
Quick Ratio	6,55	6,01	4,77	2,75
Equity Ratio	0,34	0,3	0,25	0,21
Gross Profit Margin	100 %	99,82 %	100 %	100 %