GRANÅSEN BYGG AS

7014 TRONDHEIM

Finances

Share Ownership

Return on Equity

−3,04 %

Current Ratio

171,98

Debt-to-Equity Ratio

5,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	168 000	0	0
Net Income	−38 000	407 000	−1 082 000	−87 000
Total Assets	8 741 000	1 290 000	1 071 000	2 253 000
Total Equity	1 248 000	1 286 000	879 000	1 961 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	168 000	0	0
Expenditure	88 000	82 000	914 000	112 000
Operating Profit	−88 000	86 000	−914 000	−112 000
Financial Income	39 000	167 000	0	0
Financial Costs	0	0	160 000	0
Financial Balance	39 000	167 000	−160 000	0
Earnings Before Tax	−49 000	253 000	−1 074 000	−112 000
Tax	−11 000	−154 000	8 000	−25 000
Net Income	−38 000	407 000	−1 082 000	−87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	142 000	1 131 000	851 000	1 019 000
Total Current Assets	8 599 000	159 000	220 000	1 234 000
Total Assets	8 741 000	1 290 000	1 071 000	2 253 000
Total Retained Equity	−654 000	−616 000	−1 022 000	60 000
Total Equity	1 248 000	1 286 000	879 000	1 961 000
Total Long-Term Debt	7 443 000	0	0	0
Total Current Debt	50 000	4 000	192 000	292 000
Total Equity and Debt	8 741 000	1 290 000	1 071 000	2 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	168 000	0	0
Revenue	0	168 000	0	0
Cost of Goods Sold	0	0	872 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	88 000	82 000	914 000	112 000
Operating Profit	−88 000	86 000	−914 000	−112 000
Financial Income	39 000	167 000	0	0
Financial Costs	0	0	160 000	0
Financial Balance	39 000	167 000	−160 000	0
Dividends	0	0	0	0
Net Income	−38 000	407 000	−1 082 000	−87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	142 000	131 000	0	8 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	1 000 000	851 000	1 011 000
Total Fixed Assets	142 000	1 131 000	851 000	1 019 000
Stock	8 511 000	0	0	859 000
Total Investments	0	0	0	0
Cash, Bank	88 000	159 000	215 000	375 000
Total Current Assets	8 599 000	159 000	220 000	1 234 000
Total Assets	8 741 000	1 290 000	1 071 000	2 253 000
Total Equity	1 248 000	1 286 000	879 000	1 961 000
Short-Term Group Debt	0	0	185 000	285 000
Total Long-Term Debt	7 443 000	0	0	0
Creditors	6 000	4 000	7 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	0	0	−5 000
Total Current Debt	50 000	4 000	192 000	292 000
Total Equity and Debt	8 741 000	1 290 000	1 071 000	2 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,04 %	31,65 %	−123,09 %	−4,44 %
Debt-to-Equity Ratio	5,96	0	0	0
Operating Profit Margin	-	51,19 %	-	-
Current Ratio	171,98	39,75	1,15	4,23
Quick Ratio	−1,02	39,75	1,15	−2,18
Equity Ratio	0,14	1	0,82	0,87
Gross Profit Margin	-	100 %	-	-