GC-SUPPORT AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

37,64 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 579 000	2 417 000	3 421 000	3 317 000
Net Income	163 000	−2 000	38 000	−22 000
Total Assets	830 000	647 000	900 000	840 000
Total Equity	433 000	271 000	423 000	385 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 579 000	2 417 000	3 421 000	3 317 000
Expenditure	2 330 000	2 433 000	3 375 000	3 290 000
Operating Profit	250 000	−16 000	46 000	27 000
Financial Income	23 000	38 000	43 000	5 000
Financial Costs	56 000	24 000	51 000	54 000
Financial Balance	−33 000	14 000	−8 000	−49 000
Earnings Before Tax	216 000	−2 000	38 000	−22 000
Tax	54 000	0	0	0
Net Income	163 000	−2 000	38 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	4 000	13 000	21 000
Total Current Assets	830 000	643 000	887 000	819 000
Total Assets	830 000	647 000	900 000	840 000
Total Retained Equity	333 000	171 000	323 000	285 000
Total Equity	433 000	271 000	423 000	385 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	396 000	376 000	477 000	456 000
Total Equity and Debt	830 000	647 000	900 000	840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 579 000	2 417 000	3 421 000	3 317 000
Other Income	0	0	0	0
Revenue	2 579 000	2 417 000	3 421 000	3 317 000
Cost of Goods Sold	742 000	911 000	1 237 000	721 000
Salary Costs	1 195 000	1 158 000	1 708 000	2 038 000
Depreciation	4 000	9 000	9 000	5 000
Impairment	0	0	0	0
Expenditure	2 330 000	2 433 000	3 375 000	3 290 000
Operating Profit	250 000	−16 000	46 000	27 000
Financial Income	23 000	38 000	43 000	5 000
Financial Costs	56 000	24 000	51 000	54 000
Financial Balance	−33 000	14 000	−8 000	−49 000
Dividends	0	150 000	0	0
Net Income	163 000	−2 000	38 000	−22 000

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	4 000	13 000	21 000
Total Tangible Assets	0	4 000	13 000	21 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	4 000	13 000	21 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	563 000	339 000	408 000	383 000
Total Current Assets	830 000	643 000	887 000	819 000
Total Assets	830 000	647 000	900 000	840 000
Total Equity	433 000	271 000	423 000	385 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	96 000	151 000	166 000	102 000
Unpaid Taxes	124 000	119 000	185 000	175 000
Dividends	0	150 000	0	0
Other Current Debt	123 000	107 000	125 000	179 000
Total Current Debt	396 000	376 000	477 000	456 000
Total Equity and Debt	830 000	647 000	900 000	840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,64 %	−0,74 %	8,98 %	−5,71 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,69 %	−0,66 %	1,34 %	0,81 %
Current Ratio	2,1	1,71	1,86	1,8
Quick Ratio	2,1	1,71	1,86	1,8
Equity Ratio	0,52	0,42	0,47	0,46
Gross Profit Margin	71,23 %	62,31 %	63,84 %	78,26 %