GUDBRANDSDALEN FORSIKRINGSPARTNER AS

1816 SKIPTVET

Finances

Return on Equity

−1,64 %

Current Ratio

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 000	208 000	742 000	569 000
Net Income	−1 000	1 000	−46 000	−56 000
Total Assets	100 000	101 000	202 000	38 000
Total Equity	61 000	−129 000	−130 000	−85 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 000	208 000	742 000	569 000
Expenditure	11 000	193 000	780 000	623 000
Operating Profit	6 000	15 000	−38 000	−54 000
Financial Income	0	0	0	0
Financial Costs	6 000	14 000	7 000	2 000
Financial Balance	−6 000	−14 000	−7 000	−2 000
Earnings Before Tax	−1 000	1 000	−46 000	−56 000
Tax	0	0	0	0
Net Income	−1 000	1 000	−46 000	−56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	100 000	100 000	100 000	0
Total Current Assets	0	1 000	102 000	38 000
Total Assets	100 000	101 000	202 000	38 000
Total Retained Equity	−219 000	−219 000	−220 000	−174 000
Total Equity	61 000	−129 000	−130 000	−85 000
Total Long-Term Debt	10 000	0	0	0
Total Current Debt	30 000	229 000	332 000	122 000
Total Equity and Debt	100 000	101 000	202 000	38 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	0	0	0
Other Income	9 000	208 000	742 000	569 000
Revenue	17 000	208 000	742 000	569 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	19 000	502 000	433 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	193 000	780 000	623 000
Operating Profit	6 000	15 000	−38 000	−54 000
Financial Income	0	0	0	0
Financial Costs	6 000	14 000	7 000	2 000
Financial Balance	−6 000	−14 000	−7 000	−2 000
Dividends	0	0	0	0
Net Income	−1 000	1 000	−46 000	−56 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	0
Total Fixed Assets	100 000	100 000	100 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	50 000	34 000
Total Current Assets	0	1 000	102 000	38 000
Total Assets	100 000	101 000	202 000	38 000
Total Equity	61 000	−129 000	−130 000	−85 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 000	0	0	0
Creditors	0	12 000	60 000	59 000
Unpaid Taxes	0	0	21 000	19 000
Dividends	0	0	0	0
Other Current Debt	30 000	31 000	67 000	45 000
Total Current Debt	30 000	229 000	332 000	122 000
Total Equity and Debt	100 000	101 000	202 000	38 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,64 %	−0,78 %	35,38 %	65,88 %
Debt-to-Equity Ratio	0,16	−0	−0	−0
Operating Profit Margin	35,29 %	7,21 %	−5,12 %	−9,49 %
Current Ratio	0	0	0,31	0,31
Quick Ratio	0	0	0,31	0,31
Equity Ratio	0,61	−1,28	−0,64	−2,24
Gross Profit Margin	100 %	100 %	100 %	100 %