GOPAD AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

41,41 %

Current Ratio

1,51

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 451 000	3 364 000	2 709 000	2 266 000
Net Income	660 000	239 000	418 000	163 000
Total Assets	2 827 000	1 729 000	1 509 000	1 484 000
Total Equity	1 594 000	1 034 000	895 000	582 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 451 000	3 364 000	2 709 000	2 266 000
Expenditure	2 689 000	3 073 000	2 174 000	1 984 000
Operating Profit	762 000	291 000	536 000	282 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	0	1 000
Financial Balance	0	−2 000	0	0
Earnings Before Tax	762 000	290 000	536 000	281 000
Tax	102 000	51 000	118 000	119 000
Net Income	660 000	239 000	418 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	983 000	523 000	173 000	379 000
Total Current Assets	1 845 000	1 206 000	1 337 000	1 105 000
Total Assets	2 827 000	1 729 000	1 509 000	1 484 000
Total Retained Equity	1 564 000	1 009 000	870 000	552 000
Total Equity	1 594 000	1 034 000	895 000	582 000
Total Long-Term Debt	8 000	8 000	8 000	14 000
Total Current Debt	1 225 000	688 000	607 000	887 000
Total Equity and Debt	2 827 000	1 729 000	1 509 000	1 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 451 000	3 264 000	2 678 000	2 266 000
Other Income	0	100 000	32 000	0
Revenue	3 451 000	3 364 000	2 709 000	2 266 000
Cost of Goods Sold	157 000	608 000	117 000	94 000
Salary Costs	1 354 000	1 337 000	1 197 000	1 326 000
Depreciation	186 000	168 000	55 000	131 000
Impairment	0	0	0	4 000
Expenditure	2 689 000	3 073 000	2 174 000	1 984 000
Operating Profit	762 000	291 000	536 000	282 000
Financial Income	0	0	0	1 000
Financial Costs	0	2 000	0	1 000
Financial Balance	0	−2 000	0	0
Dividends	100 000	100 000	100 000	450 000
Net Income	660 000	239 000	418 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	561 000	0	0	0
Machinery and Plant Facilities	0	5 000	22 000	45 000
Fixtures	356 000	503 000	74 000	257 000
Total Tangible Assets	917 000	507 000	96 000	302 000
Total Fiancial Fixed Assets	66 000	16 000	77 000	77 000
Total Fixed Assets	983 000	523 000	173 000	379 000
Stock	511 000	49 000	49 000	49 000
Total Investments	0	0	0	0
Cash, Bank	873 000	813 000	940 000	776 000
Total Current Assets	1 845 000	1 206 000	1 337 000	1 105 000
Total Assets	2 827 000	1 729 000	1 509 000	1 484 000
Total Equity	1 594 000	1 034 000	895 000	582 000
Short-Term Group Debt	0	0	2 000	2 000
Total Long-Term Debt	8 000	8 000	8 000	14 000
Creditors	238 000	2 000	4 000	3 000
Unpaid Taxes	65 000	71 000	63 000	69 000
Dividends	100 000	100 000	100 000	450 000
Other Current Debt	270 000	56 000	16 000	28 000
Total Current Debt	1 225 000	688 000	607 000	887 000
Total Equity and Debt	2 827 000	1 729 000	1 509 000	1 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,41 %	23,11 %	46,7 %	28,01 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,02
Operating Profit Margin	22,08 %	8,65 %	19,79 %	12,44 %
Current Ratio	1,51	1,75	2,2	1,25
Quick Ratio	2,58	1,89	2,4	1,32
Equity Ratio	0,56	0,6	0,59	0,39
Gross Profit Margin	95,45 %	81,93 %	95,68 %	95,85 %