GRØTTING DYRETRANSPORT AS

2410 HERNES

Finances

Share Ownership

Return on Equity

5,75 %

Current Ratio

7,01

Debt-to-Equity Ratio

0,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 367 000	3 351 000	4 067 000	3 551 000
Net Income	264 000	334 000	692 000	152 000
Total Assets	6 332 000	6 165 000	5 228 000	4 517 000
Total Equity	4 592 000	4 528 000	4 394 000	3 903 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 367 000	3 351 000	4 067 000	3 551 000
Expenditure	2 935 000	2 899 000	3 185 000	3 401 000
Operating Profit	432 000	453 000	882 000	149 000
Financial Income	5 000	3 000	5 000	7 000
Financial Costs	55 000	28 000	1 000	3 000
Financial Balance	−50 000	−25 000	4 000	4 000
Earnings Before Tax	382 000	428 000	886 000	152 000
Tax	117 000	94 000	194 000	0
Net Income	264 000	334 000	692 000	152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 554 000	2 343 000	1 255 000	1 564 000
Total Current Assets	4 777 000	3 822 000	3 973 000	2 953 000
Total Assets	6 332 000	6 165 000	5 228 000	4 517 000
Total Retained Equity	4 292 000	4 228 000	4 094 000	3 603 000
Total Equity	4 592 000	4 528 000	4 394 000	3 903 000
Total Long-Term Debt	1 059 000	1 482 000	9 000	0
Total Current Debt	681 000	155 000	824 000	614 000
Total Equity and Debt	6 332 000	6 165 000	5 228 000	4 517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 355 000	3 351 000	4 064 000	3 551 000
Other Income	12 000	0	3 000	0
Revenue	3 367 000	3 351 000	4 067 000	3 551 000
Cost of Goods Sold	0	4 000	0	0
Salary Costs	893 000	1 065 000	1 451 000	1 433 000
Depreciation	743 000	510 000	363 000	289 000
Impairment	0	0	0	0
Expenditure	2 935 000	2 899 000	3 185 000	3 401 000
Operating Profit	432 000	453 000	882 000	149 000
Financial Income	5 000	3 000	5 000	7 000
Financial Costs	55 000	28 000	1 000	3 000
Financial Balance	−50 000	−25 000	4 000	4 000
Dividends	200 000	200 000	200 000	200 000
Net Income	264 000	334 000	692 000	152 000

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	20 000	73 000	31 000	18 000
Fixtures	1 499 000	2 235 000	1 189 000	1 511 000
Total Tangible Assets	1 519 000	2 308 000	1 220 000	1 529 000
Total Fiancial Fixed Assets	35 000	35 000	35 000	35 000
Total Fixed Assets	1 554 000	2 343 000	1 255 000	1 564 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 312 000	3 419 000	3 804 000	2 729 000
Total Current Assets	4 777 000	3 822 000	3 973 000	2 953 000
Total Assets	6 332 000	6 165 000	5 228 000	4 517 000
Total Equity	4 592 000	4 528 000	4 394 000	3 903 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 059 000	1 482 000	9 000	0
Creditors	83 000	62 000	−13 000	131 000
Unpaid Taxes	194 000	−274 000	295 000	179 000
Dividends	200 000	200 000	200 000	200 000
Other Current Debt	71 000	79 000	156 000	104 000
Total Current Debt	681 000	155 000	824 000	614 000
Total Equity and Debt	6 332 000	6 165 000	5 228 000	4 517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,75 %	7,38 %	15,75 %	3,89 %
Debt-to-Equity Ratio	0,23	0,33	0	0
Operating Profit Margin	12,83 %	13,52 %	21,69 %	4,2 %
Current Ratio	7,01	24,66	4,82	4,81
Quick Ratio	7,01	24,66	4,82	4,81
Equity Ratio	0,73	0,73	0,84	0,86
Gross Profit Margin	100 %	99,88 %	100 %	100 %