GILDEVANGEN EIENDOM AS

7633 FROSTA

Finances

Share Ownership

Return on Equity

271,49 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 091 000	840 000	955 000	857 000
Net Income	8 245 000	324 000	432 000	292 000
Total Assets	5 447 000	4 203 000	4 146 000	4 178 000
Total Equity	3 037 000	775 000	451 000	399 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 091 000	840 000	955 000	857 000
Expenditure	7 462 000	269 000	238 000	323 000
Operating Profit	10 630 000	570 000	717 000	534 000
Financial Income	2 000	0	0	0
Financial Costs	62 000	154 000	163 000	160 000
Financial Balance	−60 000	−154 000	−163 000	−160 000
Earnings Before Tax	10 570 000	416 000	554 000	374 000
Tax	2 325 000	91 000	122 000	82 000
Net Income	8 245 000	324 000	432 000	292 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 575 000	3 667 000	3 756 000	3 633 000
Total Current Assets	1 872 000	536 000	389 000	545 000
Total Assets	5 447 000	4 203 000	4 146 000	4 178 000
Total Retained Equity	2 987 000	725 000	401 000	349 000
Total Equity	3 037 000	775 000	451 000	399 000
Total Long-Term Debt	950 000	2 875 000	3 061 000	3 190 000
Total Current Debt	1 460 000	553 000	633 000	539 000
Total Equity and Debt	5 447 000	4 203 000	4 146 000	4 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 629 000	0	0	0
Other Income	4 462 000	840 000	955 000	857 000
Revenue	18 091 000	840 000	955 000	857 000
Cost of Goods Sold	6 678 000	0	0	0
Salary Costs	21 000	0	0	0
Depreciation	474 000	89 000	77 000	76 000
Impairment	0	0	0	0
Expenditure	7 462 000	269 000	238 000	323 000
Operating Profit	10 630 000	570 000	717 000	534 000
Financial Income	2 000	0	0	0
Financial Costs	62 000	154 000	163 000	160 000
Financial Balance	−60 000	−154 000	−163 000	−160 000
Dividends	0	0	0	0
Net Income	8 245 000	324 000	432 000	292 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 575 000	3 667 000	3 756 000	3 633 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 575 000	3 667 000	3 756 000	3 633 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 575 000	3 667 000	3 756 000	3 633 000
Stock	479 000	166 000	166 000	166 000
Total Investments	0	0	0	0
Cash, Bank	454 000	354 000	163 000	79 000
Total Current Assets	1 872 000	536 000	389 000	545 000
Total Assets	5 447 000	4 203 000	4 146 000	4 178 000
Total Equity	3 037 000	775 000	451 000	399 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	950 000	2 875 000	3 061 000	3 190 000
Creditors	2 000	9 000	36 000	2 000
Unpaid Taxes	0	0	38 000	47 000
Dividends	0	0	0	0
Other Current Debt	0	473 000	466 000	441 000
Total Current Debt	1 460 000	553 000	633 000	539 000
Total Equity and Debt	5 447 000	4 203 000	4 146 000	4 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	271,49 %	41,81 %	95,79 %	73,18 %
Debt-to-Equity Ratio	0,31	3,71	6,79	7,99
Operating Profit Margin	58,76 %	67,86 %	75,08 %	62,31 %
Current Ratio	1,28	0,97	0,61	1,01
Quick Ratio	1,91	1,39	0,83	1,46
Equity Ratio	0,56	0,18	0,11	0,1
Gross Profit Margin	63,09 %	100 %	100 %	100 %