GNIST ARKITEKTER AS

8006 BODØ

Finances

Return on Equity

−16,93 %

Current Ratio

0,88

Debt-to-Equity Ratio

1,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 005 000	12 775 000	11 400 000	10 050 000
Net Income	−358 000	986 000	242 000	305 000
Total Assets	8 773 000	9 410 000	6 883 000	7 036 000
Total Equity	2 114 000	2 472 000	1 486 000	1 244 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 005 000	12 775 000	11 400 000	10 050 000
Expenditure	13 184 000	11 351 000	10 961 000	9 503 000
Operating Profit	−179 000	1 424 000	440 000	547 000
Financial Income	0	0	0	0
Financial Costs	179 000	137 000	142 000	134 000
Financial Balance	−179 000	−137 000	−142 000	−134 000
Earnings Before Tax	−358 000	1 287 000	298 000	414 000
Tax	0	301 000	55 000	109 000
Net Income	−358 000	986 000	242 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 502 000	4 846 000	3 887 000	4 134 000
Total Current Assets	3 271 000	4 564 000	2 996 000	2 901 000
Total Assets	8 773 000	9 410 000	6 883 000	7 036 000
Total Retained Equity	1 614 000	2 442 000	1 456 000	1 214 000
Total Equity	2 114 000	2 472 000	1 486 000	1 244 000
Total Long-Term Debt	2 961 000	3 828 000	2 763 000	3 029 000
Total Current Debt	3 698 000	3 110 000	2 634 000	2 763 000
Total Equity and Debt	8 773 000	9 410 000	6 883 000	7 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 673 000	12 445 000	10 994 000	9 847 000
Other Income	332 000	330 000	407 000	204 000
Revenue	13 005 000	12 775 000	11 400 000	10 050 000
Cost of Goods Sold	510 000	609 000	1 616 000	1 005 000
Salary Costs	9 772 000	8 939 000	7 390 000	6 326 000
Depreciation	324 000	289 000	330 000	347 000
Impairment	0	0	0	0
Expenditure	13 184 000	11 351 000	10 961 000	9 503 000
Operating Profit	−179 000	1 424 000	440 000	547 000
Financial Income	0	0	0	0
Financial Costs	179 000	137 000	142 000	134 000
Financial Balance	−179 000	−137 000	−142 000	−134 000
Dividends	0	0	0	0
Net Income	−358 000	986 000	242 000	305 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 232 000	3 359 000	3 545 000	3 736 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	359 000	313 000	342 000	399 000
Total Tangible Assets	3 590 000	3 672 000	3 887 000	4 134 000
Total Fiancial Fixed Assets	1 912 000	1 174 000	0	0
Total Fixed Assets	5 502 000	4 846 000	3 887 000	4 134 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	519 000	2 026 000	630 000	942 000
Total Current Assets	3 271 000	4 564 000	2 996 000	2 901 000
Total Assets	8 773 000	9 410 000	6 883 000	7 036 000
Total Equity	2 114 000	2 472 000	1 486 000	1 244 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 961 000	3 828 000	2 763 000	3 029 000
Creditors	324 000	242 000	376 000	813 000
Unpaid Taxes	1 279 000	1 003 000	812 000	802 000
Dividends	0	0	0	0
Other Current Debt	1 643 000	1 528 000	1 425 000	1 017 000
Total Current Debt	3 698 000	3 110 000	2 634 000	2 763 000
Total Equity and Debt	8 773 000	9 410 000	6 883 000	7 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,93 %	39,89 %	16,29 %	24,52 %
Debt-to-Equity Ratio	1,4	1,55	1,86	2,43
Operating Profit Margin	−1,38 %	11,15 %	3,86 %	5,44 %
Current Ratio	0,88	1,47	1,14	1,05
Quick Ratio	0,88	1,47	1,14	1,05
Equity Ratio	0,24	0,26	0,22	0,18
Gross Profit Margin	96,08 %	95,23 %	85,82 %	90 %