GRANDANE EIGEDOM AS

6783 STRYN

Finances

Share Ownership

Return on Equity

19,49 %

Current Ratio

1,26

Debt-to-Equity Ratio

1,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 513 000	3 358 000	2 991 000	2 806 000
Net Income	834 000	1 075 000	−1 730 000	842 000
Total Assets	13 346 000	12 239 000	11 811 000	9 968 000
Total Equity	4 280 000	3 446 000	2 768 000	4 499 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 513 000	3 358 000	2 991 000	2 806 000
Expenditure	2 222 000	1 925 000	5 129 000	1 671 000
Operating Profit	1 291 000	1 433 000	−2 138 000	1 135 000
Financial Income	0	0	1 000	22 000
Financial Costs	221 000	167 000	81 000	78 000
Financial Balance	−221 000	−167 000	−80 000	−56 000
Earnings Before Tax	1 070 000	1 266 000	−2 218 000	1 079 000
Tax	237 000	191 000	−488 000	237 000
Net Income	834 000	1 075 000	−1 730 000	842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 550 000	11 631 000	11 325 000	8 121 000
Total Current Assets	796 000	608 000	486 000	1 847 000
Total Assets	13 346 000	12 239 000	11 811 000	9 968 000
Total Retained Equity	4 180 000	3 346 000	2 668 000	4 399 000
Total Equity	4 280 000	3 446 000	2 768 000	4 499 000
Total Long-Term Debt	8 436 000	8 275 000	8 706 000	3 836 000
Total Current Debt	631 000	519 000	337 000	1 633 000
Total Equity and Debt	13 346 000	12 239 000	11 811 000	9 968 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 513 000	3 358 000	2 991 000	2 806 000
Revenue	3 513 000	3 358 000	2 991 000	2 806 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	8 000	7 000	7 000
Depreciation	480 000	392 000	344 000	306 000
Impairment	0	0	0	0
Expenditure	2 222 000	1 925 000	5 129 000	1 671 000
Operating Profit	1 291 000	1 433 000	−2 138 000	1 135 000
Financial Income	0	0	1 000	22 000
Financial Costs	221 000	167 000	81 000	78 000
Financial Balance	−221 000	−167 000	−80 000	−56 000
Dividends	0	0	0	0
Net Income	834 000	1 075 000	−1 730 000	842 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 425 000	11 469 000	11 183 000	7 932 000
Machinery and Plant Facilities	0	0	0	183 000
Fixtures	1 125 000	157 000	137 000	0
Total Tangible Assets	12 550 000	11 626 000	11 320 000	8 116 000
Total Fiancial Fixed Assets	0	5 000	5 000	5 000
Total Fixed Assets	12 550 000	11 631 000	11 325 000	8 121 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	396 000	336 000	343 000	39 000
Total Current Assets	796 000	608 000	486 000	1 847 000
Total Assets	13 346 000	12 239 000	11 811 000	9 968 000
Total Equity	4 280 000	3 446 000	2 768 000	4 499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 436 000	8 275 000	8 706 000	3 836 000
Creditors	402 000	82 000	857 000	842 000
Unpaid Taxes	0	0	−589 000	−89 000
Dividends	0	0	0	0
Other Current Debt	70 000	436 000	473 000	664 000
Total Current Debt	631 000	519 000	337 000	1 633 000
Total Equity and Debt	13 346 000	12 239 000	11 811 000	9 968 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,49 %	31,2 %	−62,5 %	18,72 %
Debt-to-Equity Ratio	1,97	2,4	3,15	0,85
Operating Profit Margin	36,75 %	42,67 %	−71,48 %	40,45 %
Current Ratio	1,26	1,17	1,44	1,13
Quick Ratio	1,26	1,17	1,44	1,13
Equity Ratio	0,32	0,28	0,23	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %