GRUBBESTAD EIENDOM AS

0373 OSLO

Finances

Share Ownership

Return on Equity

242,55 %

Current Ratio

0,21

Debt-to-Equity Ratio

22,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 845 000	8 546 000	8 763 000	8 736 000
Net Income	4 800 000	5 558 000	1 228 000	3 658 000
Total Assets	51 964 000	52 367 000	52 260 000	52 130 000
Total Equity	1 979 000	1 595 000	1 181 000	735 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 845 000	8 546 000	8 763 000	8 736 000
Expenditure	1 191 000	459 000	4 689 000	1 786 000
Operating Profit	7 654 000	8 087 000	4 074 000	6 949 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 500 000	961 000	2 500 000	2 260 000
Financial Balance	−1 500 000	−961 000	−2 499 000	−2 259 000
Earnings Before Tax	6 154 000	7 126 000	1 575 000	4 690 000
Tax	1 354 000	1 568 000	346 000	1 032 000
Net Income	4 800 000	5 558 000	1 228 000	3 658 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 752 000	51 060 000	51 367 000	51 674 000
Total Current Assets	1 211 000	1 307 000	894 000	456 000
Total Assets	51 964 000	52 367 000	52 260 000	52 130 000
Total Retained Equity	1 879 000	1 495 000	1 081 000	635 000
Total Equity	1 979 000	1 595 000	1 181 000	735 000
Total Long-Term Debt	44 194 000	43 991 000	49 910 000	45 668 000
Total Current Debt	5 790 000	6 781 000	1 169 000	5 727 000
Total Equity and Debt	51 964 000	52 367 000	52 260 000	52 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	8 845 000	8 546 000	8 763 000	8 736 000
Revenue	8 845 000	8 546 000	8 763 000	8 736 000
Cost of Goods Sold	0	0	359 000	472 000
Salary Costs	0	0	0	0
Depreciation	307 000	307 000	307 000	307 000
Impairment	0	0	0	0
Expenditure	1 191 000	459 000	4 689 000	1 786 000
Operating Profit	7 654 000	8 087 000	4 074 000	6 949 000
Financial Income	0	0	1 000	1 000
Financial Costs	1 500 000	961 000	2 500 000	2 260 000
Financial Balance	−1 500 000	−961 000	−2 499 000	−2 259 000
Dividends	0	0	0	481 000
Net Income	4 800 000	5 558 000	1 228 000	3 658 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	50 752 000	51 060 000	51 367 000	51 674 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	50 752 000	51 060 000	51 367 000	51 674 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 752 000	51 060 000	51 367 000	51 674 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	936 000	1 224 000	54 000	157 000
Total Current Assets	1 211 000	1 307 000	894 000	456 000
Total Assets	51 964 000	52 367 000	52 260 000	52 130 000
Total Equity	1 979 000	1 595 000	1 181 000	735 000
Short-Term Group Debt	5 662 000	6 595 000	1 003 000	4 073 000
Total Long-Term Debt	44 194 000	43 991 000	49 910 000	45 668 000
Creditors	125 000	95 000	80 000	1 153 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	481 000
Other Current Debt	4 000	91 000	86 000	20 000
Total Current Debt	5 790 000	6 781 000	1 169 000	5 727 000
Total Equity and Debt	51 964 000	52 367 000	52 260 000	52 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	242,55 %	348,46 %	103,98 %	497,69 %
Debt-to-Equity Ratio	22,33	27,58	42,26	62,13
Operating Profit Margin	86,53 %	94,63 %	46,49 %	79,54 %
Current Ratio	0,21	0,19	0,76	0,08
Quick Ratio	0,21	0,19	0,76	0,08
Equity Ratio	0,04	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	95,9 %	94,6 %