GRANHØI EIENDOM AS

2750 GRAN

Finances

Share Ownership

Return on Equity

47,79 %

Current Ratio

0,94

Debt-to-Equity Ratio

14,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 546 000	1 435 000	1 416 000	1 416 000
Net Income	324 000	173 000	133 000	215 000
Total Assets	10 593 000	11 060 000	11 661 000	12 326 000
Total Equity	678 000	353 000	181 000	48 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 546 000	1 435 000	1 416 000	1 416 000
Expenditure	682 000	869 000	883 000	775 000
Operating Profit	863 000	566 000	533 000	641 000
Financial Income	1 000	4 000	6 000	1 000
Financial Costs	433 000	350 000	406 000	427 000
Financial Balance	−432 000	−346 000	−400 000	−426 000
Earnings Before Tax	431 000	220 000	133 000	215 000
Tax	107 000	48 000	0	0
Net Income	324 000	173 000	133 000	215 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 386 000	10 776 000	11 316 000	11 891 000
Total Current Assets	206 000	284 000	345 000	436 000
Total Assets	10 593 000	11 060 000	11 661 000	12 326 000
Total Retained Equity	243 000	−82 000	−254 000	−387 000
Total Equity	678 000	353 000	181 000	48 000
Total Long-Term Debt	9 697 000	10 537 000	11 377 000	12 167 000
Total Current Debt	218 000	169 000	103 000	111 000
Total Equity and Debt	10 593 000	11 060 000	11 661 000	12 326 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 546 000	1 435 000	1 416 000	1 416 000
Revenue	1 546 000	1 435 000	1 416 000	1 416 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	390 000	564 000	575 000	586 000
Impairment	0	0	0	0
Expenditure	682 000	869 000	883 000	775 000
Operating Profit	863 000	566 000	533 000	641 000
Financial Income	1 000	4 000	6 000	1 000
Financial Costs	433 000	350 000	406 000	427 000
Financial Balance	−432 000	−346 000	−400 000	−426 000
Dividends	0	0	0	0
Net Income	324 000	173 000	133 000	215 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 386 000	10 776 000	11 316 000	11 891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 386 000	10 776 000	11 316 000	11 891 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 386 000	10 776 000	11 316 000	11 891 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	140 000	107 000	135 000	232 000
Total Current Assets	206 000	284 000	345 000	436 000
Total Assets	10 593 000	11 060 000	11 661 000	12 326 000
Total Equity	678 000	353 000	181 000	48 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 697 000	10 537 000	11 377 000	12 167 000
Creditors	37 000	64 000	37 000	43 000
Unpaid Taxes	53 000	44 000	52 000	49 000
Dividends	0	0	0	0
Other Current Debt	21 000	14 000	14 000	19 000
Total Current Debt	218 000	169 000	103 000	111 000
Total Equity and Debt	10 593 000	11 060 000	11 661 000	12 326 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,79 %	49,01 %	73,48 %	447,92 %
Debt-to-Equity Ratio	14,3	29,85	62,86	253,48
Operating Profit Margin	55,82 %	39,44 %	37,64 %	45,27 %
Current Ratio	0,94	1,68	3,35	3,93
Quick Ratio	0,94	1,68	3,35	3,93
Equity Ratio	0,06	0,03	0,02	0
Gross Profit Margin	100 %	100 %	100 %	100 %