GRANERUD AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

−0,28 %

Current Ratio

2,95

Debt-to-Equity Ratio

0,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	94 000	78 000	78 000	78 000
Net Income	−1 000	−47 000	−26 000	−257 000
Total Assets	451 000	436 000	423 000	449 000
Total Equity	356 000	357 000	404 000	430 000

Income (NOK)	2022	2021	2020	2019
Revenue	94 000	78 000	78 000	78 000
Expenditure	95 000	139 000	112 000	408 000
Operating Profit	−1 000	−61 000	−34 000	−330 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−1 000	−61 000	−34 000	−330 000
Tax	0	−13 000	−7 000	−73 000
Net Income	−1 000	−47 000	−26 000	−257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	395 000	396 000	397 000	419 000
Total Current Assets	56 000	41 000	26 000	30 000
Total Assets	451 000	436 000	423 000	449 000
Total Retained Equity	65 000	66 000	113 000	139 000
Total Equity	356 000	357 000	404 000	430 000
Total Long-Term Debt	76 000	61 000	0	0
Total Current Debt	19 000	19 000	19 000	19 000
Total Equity and Debt	451 000	436 000	423 000	449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	94 000	78 000	78 000	78 000
Revenue	94 000	78 000	78 000	78 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	95 000	139 000	112 000	408 000
Operating Profit	−1 000	−61 000	−34 000	−330 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−1 000	−47 000	−26 000	−257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	124 000	124 000	111 000	103 000
Real Eastate	225 000	225 000	225 000	225 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	225 000	225 000	225 000	225 000
Total Fiancial Fixed Assets	46 000	47 000	61 000	91 000
Total Fixed Assets	395 000	396 000	397 000	419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	56 000	41 000	2 000	6 000
Total Current Assets	56 000	41 000	26 000	30 000
Total Assets	451 000	436 000	423 000	449 000
Total Equity	356 000	357 000	404 000	430 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	61 000	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	19 000	19 000	19 000	19 000
Total Current Debt	19 000	19 000	19 000	19 000
Total Equity and Debt	451 000	436 000	423 000	449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,28 %	−13,17 %	−6,44 %	−59,77 %
Debt-to-Equity Ratio	0,21	0,17	0	0
Operating Profit Margin	−1,06 %	−78,21 %	−43,59 %	−423,08 %
Current Ratio	2,95	2,16	1,37	1,58
Quick Ratio	2,95	2,16	1,37	1,58
Equity Ratio	0,79	0,82	0,96	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %