GRILSTADFJÆRA 1 AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

33,61 %

Current Ratio

0,04

Debt-to-Equity Ratio

4,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 364 000	29 246 000	29 644 000	27 676 000
Net Income	9 558 000	10 581 000	11 421 000	9 850 000
Total Assets	179 241 000	182 735 000	181 960 000	186 964 000
Total Equity	28 441 000	28 022 000	28 022 000	28 001 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 364 000	29 246 000	29 644 000	27 676 000
Expenditure	12 074 000	13 257 000	11 960 000	11 325 000
Operating Profit	17 290 000	15 990 000	17 684 000	16 351 000
Financial Income	2 000	0	2 000	6 000
Financial Costs	5 038 000	2 424 000	3 043 000	3 728 000
Financial Balance	−5 036 000	−2 424 000	−3 041 000	−3 722 000
Earnings Before Tax	12 253 000	13 566 000	14 643 000	12 629 000
Tax	2 696 000	2 984 000	3 222 000	2 779 000
Net Income	9 558 000	10 581 000	11 421 000	9 850 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	178 652 000	181 485 000	180 961 000	184 464 000
Total Current Assets	589 000	1 251 000	999 000	2 500 000
Total Assets	179 241 000	182 735 000	181 960 000	186 964 000
Total Retained Equity	−1 652 000	−2 071 000	−2 071 000	−2 092 000
Total Equity	28 441 000	28 022 000	28 022 000	28 001 000
Total Long-Term Debt	137 500 000	139 045 000	137 451 000	144 807 000
Total Current Debt	13 300 000	15 668 000	16 487 000	14 156 000
Total Equity and Debt	179 241 000	182 735 000	181 960 000	186 964 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 000	0	696 000	1 640 000
Other Income	29 353 000	29 246 000	28 949 000	26 036 000
Revenue	29 364 000	29 246 000	29 644 000	27 676 000
Cost of Goods Sold	16 000	7 000	66 000	6 000
Salary Costs	0	0	0	0
Depreciation	4 103 000	4 189 000	4 154 000	4 373 000
Impairment	0	0	0	0
Expenditure	12 074 000	13 257 000	11 960 000	11 325 000
Operating Profit	17 290 000	15 990 000	17 684 000	16 351 000
Financial Income	2 000	0	2 000	6 000
Financial Costs	5 038 000	2 424 000	3 043 000	3 728 000
Financial Balance	−5 036 000	−2 424 000	−3 041 000	−3 722 000
Dividends	0	10 581 000	11 400 000	9 862 000
Net Income	9 558 000	10 581 000	11 421 000	9 850 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	178 420 000	181 314 000	180 666 000	184 137 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	232 000	171 000	295 000	327 000
Total Tangible Assets	178 652 000	181 485 000	180 961 000	184 464 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	178 652 000	181 485 000	180 961 000	184 464 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	386 000	837 000	2 251 000
Total Current Assets	589 000	1 251 000	999 000	2 500 000
Total Assets	179 241 000	182 735 000	181 960 000	186 964 000
Total Equity	28 441 000	28 022 000	28 022 000	28 001 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	137 500 000	139 045 000	137 451 000	144 807 000
Creditors	1 140 000	1 981 000	1 856 000	770 000
Unpaid Taxes	0	0	0	0
Dividends	0	10 581 000	11 400 000	9 862 000
Other Current Debt	12 160 000	265 000	150 000	898 000
Total Current Debt	13 300 000	15 668 000	16 487 000	14 156 000
Total Equity and Debt	179 241 000	182 735 000	181 960 000	186 964 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,61 %	37,76 %	40,76 %	35,18 %
Debt-to-Equity Ratio	4,83	4,96	4,91	5,17
Operating Profit Margin	58,88 %	54,67 %	59,65 %	59,08 %
Current Ratio	0,04	0,08	0,06	0,18
Quick Ratio	0,04	0,08	0,06	0,18
Equity Ratio	0,16	0,15	0,15	0,15
Gross Profit Margin	99,95 %	99,98 %	99,78 %	99,98 %