GRANLUND EIENDOM AS

3077 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

4,25 %

Current Ratio

15,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	376 000	503 000	499 000
Net Income	498 000	−1 276 000	−4 308 000	−10 335 000
Total Assets	12 552 000	12 476 000	12 877 000	17 380 000
Total Equity	11 718 000	11 220 000	12 497 000	16 804 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	376 000	503 000	499 000
Expenditure	2 000	1 712 000	4 691 000	10 670 000
Operating Profit	−2 000	−1 337 000	−4 189 000	−10 171 000
Financial Income	512 000	133 000	2 000	1 000
Financial Costs	11 000	73 000	121 000	165 000
Financial Balance	501 000	60 000	−119 000	−164 000
Earnings Before Tax	498 000	−1 276 000	−4 308 000	−10 335 000
Tax	0	0	0	0
Net Income	498 000	−1 276 000	−4 308 000	−10 335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	11 000 000	15 000 000
Total Current Assets	12 552 000	12 476 000	1 877 000	2 380 000
Total Assets	12 552 000	12 476 000	12 877 000	17 380 000
Total Retained Equity	−22 391 000	−22 889 000	−21 612 000	−17 304 000
Total Equity	11 718 000	11 220 000	12 497 000	16 804 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	834 000	1 256 000	380 000	575 000
Total Equity and Debt	12 552 000	12 476 000	12 877 000	17 380 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	376 000	503 000	499 000
Revenue	0	376 000	503 000	499 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	1 000	19 000	32 000
Depreciation	0	0	0	0
Impairment	0	0	4 000 000	10 000 000
Expenditure	2 000	1 712 000	4 691 000	10 670 000
Operating Profit	−2 000	−1 337 000	−4 189 000	−10 171 000
Financial Income	512 000	133 000	2 000	1 000
Financial Costs	11 000	73 000	121 000	165 000
Financial Balance	501 000	60 000	−119 000	−164 000
Dividends	0	0	0	0
Net Income	498 000	−1 276 000	−4 308 000	−10 335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	11 000 000	15 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	11 000 000	15 000 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	11 000 000	15 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 632 000	1 687 000	57 000	86 000
Total Current Assets	12 552 000	12 476 000	1 877 000	2 380 000
Total Assets	12 552 000	12 476 000	12 877 000	17 380 000
Total Equity	11 718 000	11 220 000	12 497 000	16 804 000
Short-Term Group Debt	0	0	0	271 000
Total Long-Term Debt	0	0	0	0
Creditors	572 000	659 000	313 000	172 000
Unpaid Taxes	0	0	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	261 000	596 000	67 000	122 000
Total Current Debt	834 000	1 256 000	380 000	575 000
Total Equity and Debt	12 552 000	12 476 000	12 877 000	17 380 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,25 %	−11,37 %	−34,47 %	−61,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	−355,59 %	−832,8 %	−2 038,28 %
Current Ratio	15,05	9,93	4,94	4,14
Quick Ratio	15,05	9,93	4,94	4,14
Equity Ratio	0,93	0,9	0,97	0,97
Gross Profit Margin	-	100 %	100 %	100 %