GRANÅSVEIEN 7 AS

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

−3,04 %

Current Ratio

4,48

Debt-to-Equity Ratio

2,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 479 000	3 460 000	3 067 000	3 168 000
Net Income	−198 000	829 000	592 000	691 000
Total Assets	22 431 000	23 032 000	22 369 000	25 075 000
Total Equity	6 505 000	2 039 000	1 210 000	618 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 479 000	3 460 000	3 067 000	3 168 000
Expenditure	3 207 000	1 798 000	1 676 000	1 609 000
Operating Profit	273 000	1 662 000	1 391 000	1 559 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	527 000	599 000	633 000	675 000
Financial Balance	−526 000	−599 000	−632 000	−673 000
Earnings Before Tax	−254 000	1 063 000	759 000	886 000
Tax	−56 000	234 000	167 000	195 000
Net Income	−198 000	829 000	592 000	691 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 489 000	19 924 000	20 670 000	21 855 000
Total Current Assets	3 942 000	3 107 000	1 699 000	3 220 000
Total Assets	22 431 000	23 032 000	22 369 000	25 075 000
Total Retained Equity	1 305 000	1 939 000	1 110 000	518 000
Total Equity	6 505 000	2 039 000	1 210 000	618 000
Total Long-Term Debt	15 046 000	20 516 000	20 888 000	22 421 000
Total Current Debt	880 000	476 000	270 000	2 036 000
Total Equity and Debt	22 431 000	23 032 000	22 369 000	25 075 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	2 855 000	2 667 000	2 768 000
Other Income	3 479 000	605 000	400 000	400 000
Revenue	3 479 000	3 460 000	3 067 000	3 168 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 016 000	1 190 000	1 185 000	1 178 000
Impairment	0	0	0	0
Expenditure	3 207 000	1 798 000	1 676 000	1 609 000
Operating Profit	273 000	1 662 000	1 391 000	1 559 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	527 000	599 000	633 000	675 000
Financial Balance	−526 000	−599 000	−632 000	−673 000
Dividends	0	0	0	1 700 000
Net Income	−198 000	829 000	592 000	691 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 489 000	19 924 000	20 670 000	21 855 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 489 000	19 924 000	20 670 000	21 855 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 489 000	19 924 000	20 670 000	21 855 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 629 000	3 021 000	1 659 000	3 107 000
Total Current Assets	3 942 000	3 107 000	1 699 000	3 220 000
Total Assets	22 431 000	23 032 000	22 369 000	25 075 000
Total Equity	6 505 000	2 039 000	1 210 000	618 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 046 000	20 516 000	20 888 000	22 421 000
Creditors	709 000	133 000	19 000	63 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	1 700 000
Other Current Debt	171 000	36 000	20 000	30 000
Total Current Debt	880 000	476 000	270 000	2 036 000
Total Equity and Debt	22 431 000	23 032 000	22 369 000	25 075 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,04 %	40,66 %	48,93 %	111,81 %
Debt-to-Equity Ratio	2,31	10,06	17,26	36,28
Operating Profit Margin	7,85 %	48,03 %	45,35 %	49,21 %
Current Ratio	4,48	6,53	6,29	1,58
Quick Ratio	4,48	6,53	6,29	1,58
Equity Ratio	0,29	0,09	0,05	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %