GRANLUND CONSULTING AS

2005 RÆLINGEN

Finances

Share Ownership

Return on Equity

101,97 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 612 000	4 667 000	5 051 000	6 512 000
Net Income	1 348 000	1 310 000	1 279 000	953 000
Total Assets	3 700 000	3 561 000	3 386 000	3 109 000
Total Equity	1 322 000	1 274 000	1 225 000	1 083 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 612 000	4 667 000	5 051 000	6 512 000
Expenditure	2 891 000	2 990 000	3 418 000	5 299 000
Operating Profit	1 721 000	1 678 000	1 634 000	1 212 000
Financial Income	8 000	2 000	7 000	11 000
Financial Costs	0	1 000	1 000	1 000
Financial Balance	8 000	1 000	6 000	10 000
Earnings Before Tax	1 729 000	1 679 000	1 640 000	1 222 000
Tax	380 000	369 000	361 000	269 000
Net Income	1 348 000	1 310 000	1 279 000	953 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 700 000	3 561 000	3 386 000	3 109 000
Total Assets	3 700 000	3 561 000	3 386 000	3 109 000
Total Retained Equity	1 292 000	1 244 000	1 195 000	1 053 000
Total Equity	1 322 000	1 274 000	1 225 000	1 083 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 377 000	2 288 000	2 161 000	2 027 000
Total Equity and Debt	3 700 000	3 561 000	3 386 000	3 109 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 612 000	4 667 000	5 051 000	6 512 000
Other Income	0	0	0	0
Revenue	4 612 000	4 667 000	5 051 000	6 512 000
Cost of Goods Sold	0	0	456 000	2 258 000
Salary Costs	2 703 000	2 729 000	2 697 000	2 765 000
Depreciation	0	0	0	5 000
Impairment	0	0	0	0
Expenditure	2 891 000	2 990 000	3 418 000	5 299 000
Operating Profit	1 721 000	1 678 000	1 634 000	1 212 000
Financial Income	8 000	2 000	7 000	11 000
Financial Costs	0	1 000	1 000	1 000
Financial Balance	8 000	1 000	6 000	10 000
Dividends	1 300 000	1 261 000	1 137 000	929 000
Net Income	1 348 000	1 310 000	1 279 000	953 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 909 000	3 152 000	2 990 000	2 576 000
Total Current Assets	3 700 000	3 561 000	3 386 000	3 109 000
Total Assets	3 700 000	3 561 000	3 386 000	3 109 000
Total Equity	1 322 000	1 274 000	1 225 000	1 083 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	23 000	166 000
Unpaid Taxes	369 000	384 000	375 000	385 000
Dividends	1 300 000	1 261 000	1 137 000	929 000
Other Current Debt	328 000	273 000	266 000	277 000
Total Current Debt	2 377 000	2 288 000	2 161 000	2 027 000
Total Equity and Debt	3 700 000	3 561 000	3 386 000	3 109 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,97 %	102,83 %	104,41 %	88 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	37,32 %	35,95 %	32,35 %	18,61 %
Current Ratio	1,56	1,56	1,57	1,53
Quick Ratio	1,56	1,56	1,57	1,53
Equity Ratio	0,36	0,36	0,36	0,35
Gross Profit Margin	100 %	100 %	90,97 %	65,33 %