GØRAN EIENDOM AS

8008 BODØ

Finances

Share Ownership

Return on Equity

11,98 %

Current Ratio

2,65

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 625 000	3 591 000	3 536 000	3 468 000
Net Income	2 019 000	1 971 000	1 700 000	1 806 000
Total Assets	18 458 000	17 951 000	18 822 000	18 829 000
Total Equity	16 857 000	14 838 000	12 867 000	11 167 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 625 000	3 591 000	3 536 000	3 468 000
Expenditure	1 065 000	1 103 000	1 010 000	939 000
Operating Profit	2 560 000	2 487 000	2 525 000	2 529 000
Financial Income	29 000	65 000	10 000	0
Financial Costs	1 000	25 000	356 000	214 000
Financial Balance	28 000	40 000	−346 000	−214 000
Earnings Before Tax	2 589 000	2 526 000	2 179 000	2 315 000
Tax	570 000	556 000	480 000	509 000
Net Income	2 019 000	1 971 000	1 700 000	1 806 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 584 000	17 139 000	17 605 000	18 265 000
Total Current Assets	1 874 000	812 000	1 217 000	564 000
Total Assets	18 458 000	17 951 000	18 822 000	18 829 000
Total Retained Equity	15 714 000	13 695 000	11 724 000	10 025 000
Total Equity	16 857 000	14 838 000	12 867 000	11 167 000
Total Long-Term Debt	896 000	2 419 000	5 280 000	6 961 000
Total Current Debt	706 000	694 000	675 000	701 000
Total Equity and Debt	18 458 000	17 951 000	18 822 000	18 829 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 625 000	3 591 000	3 536 000	3 468 000
Revenue	3 625 000	3 591 000	3 536 000	3 468 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	645 000	645 000	660 000	660 000
Impairment	0	0	0	0
Expenditure	1 065 000	1 103 000	1 010 000	939 000
Operating Profit	2 560 000	2 487 000	2 525 000	2 529 000
Financial Income	29 000	65 000	10 000	0
Financial Costs	1 000	25 000	356 000	214 000
Financial Balance	28 000	40 000	−346 000	−214 000
Dividends	0	0	0	0
Net Income	2 019 000	1 971 000	1 700 000	1 806 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 461 000	17 106 000	17 348 000	17 881 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	123 000	33 000	257 000	385 000
Total Tangible Assets	16 584 000	17 139 000	17 605 000	18 265 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 584 000	17 139 000	17 605 000	18 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	774 000	775 000	1 180 000	528 000
Total Current Assets	1 874 000	812 000	1 217 000	564 000
Total Assets	18 458 000	17 951 000	18 822 000	18 829 000
Total Equity	16 857 000	14 838 000	12 867 000	11 167 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	896 000	2 419 000	5 280 000	6 961 000
Creditors	0	13 000	36 000	36 000
Unpaid Taxes	123 000	114 000	144 000	141 000
Dividends	0	0	0	0
Other Current Debt	0	2 000	9 000	18 000
Total Current Debt	706 000	694 000	675 000	701 000
Total Equity and Debt	18 458 000	17 951 000	18 822 000	18 829 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,98 %	13,28 %	13,21 %	16,17 %
Debt-to-Equity Ratio	0,05	0,16	0,41	0,62
Operating Profit Margin	70,62 %	69,26 %	71,41 %	72,92 %
Current Ratio	2,65	1,17	1,8	0,8
Quick Ratio	2,65	1,17	1,8	0,8
Equity Ratio	0,91	0,83	0,68	0,59
Gross Profit Margin	100 %	100 %	100 %	100 %