G7 EIENDOM AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

8,53 %

Current Ratio

0,58

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	960 000
Net Income	312 000	292 000	307 000	597 000
Total Assets	6 648 000	6 727 000	6 564 000	6 372 000
Total Equity	3 659 000	3 347 000	3 357 000	3 050 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	960 000
Expenditure	200 000	225 000	203 000	195 000
Operating Profit	400 000	375 000	398 000	765 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−4 000	0
Earnings Before Tax	400 000	374 000	394 000	765 000
Tax	88 000	82 000	87 000	168 000
Net Income	312 000	292 000	307 000	597 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 957 000	5 123 000	5 288 000	5 454 000
Total Current Assets	1 691 000	1 605 000	1 276 000	918 000
Total Assets	6 648 000	6 727 000	6 564 000	6 372 000
Total Retained Equity	1 843 000	1 531 000	1 541 000	1 234 000
Total Equity	3 659 000	3 347 000	3 357 000	3 050 000
Total Long-Term Debt	65 000	70 000	73 000	74 000
Total Current Debt	2 923 000	3 311 000	3 134 000	3 248 000
Total Equity and Debt	6 648 000	6 727 000	6 564 000	6 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	600 000	0	0	0
Other Income	0	600 000	600 000	960 000
Revenue	600 000	600 000	600 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	166 000	166 000	166 000	166 000
Impairment	0	0	0	0
Expenditure	200 000	225 000	203 000	195 000
Operating Profit	400 000	375 000	398 000	765 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	4 000	0
Financial Balance	0	−1 000	−4 000	0
Dividends	0	0	0	0
Net Income	312 000	292 000	307 000	597 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 934 000	5 099 000	5 265 000	5 431 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	23 000	23 000	23 000	23 000
Total Tangible Assets	4 957 000	5 123 000	5 288 000	5 454 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 957 000	5 123 000	5 288 000	5 454 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 177 000	727 000	419 000	312 000
Total Current Assets	1 691 000	1 605 000	1 276 000	918 000
Total Assets	6 648 000	6 727 000	6 564 000	6 372 000
Total Equity	3 659 000	3 347 000	3 357 000	3 050 000
Short-Term Group Debt	2 688 000	3 288 000	3 000 000	3 000 000
Total Long-Term Debt	65 000	70 000	73 000	74 000
Creditors	3 000	3 000	2 000	0
Unpaid Taxes	140 000	20 000	44 000	80 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 923 000	3 311 000	3 134 000	3 248 000
Total Equity and Debt	6 648 000	6 727 000	6 564 000	6 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,53 %	8,72 %	9,15 %	19,57 %
Debt-to-Equity Ratio	0,02	0,02	0,02	0,02
Operating Profit Margin	66,67 %	62,5 %	66,33 %	79,69 %
Current Ratio	0,58	0,48	0,41	0,28
Quick Ratio	0,58	0,48	0,41	0,28
Equity Ratio	0,55	0,5	0,51	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %