G O TRADING AS

7058 CHARLOTTENLUND

Finances

Return on Equity

14,71 %

Current Ratio

6,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 555 000	2 050 000	1 513 000	2 114 000
Net Income	341 000	609 000	125 000	419 000
Total Assets	2 726 000	2 698 000	1 970 000	2 064 000
Total Equity	2 318 000	2 186 000	1 777 000	1 653 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 555 000	2 050 000	1 513 000	2 114 000
Expenditure	2 056 000	1 415 000	1 415 000	1 576 000
Operating Profit	499 000	636 000	98 000	539 000
Financial Income	38 000	141 000	67 000	8 000
Financial Costs	82 000	2 000	0	1 000
Financial Balance	−44 000	139 000	67 000	7 000
Earnings Before Tax	455 000	775 000	165 000	546 000
Tax	114 000	166 000	40 000	127 000
Net Income	341 000	609 000	125 000	419 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	9 000
Total Current Assets	2 726 000	2 698 000	1 970 000	2 056 000
Total Assets	2 726 000	2 698 000	1 970 000	2 064 000
Total Retained Equity	1 657 000	1 526 000	1 117 000	992 000
Total Equity	2 318 000	2 186 000	1 777 000	1 653 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	409 000	512 000	193 000	412 000
Total Equity and Debt	2 726 000	2 698 000	1 970 000	2 064 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 505 000	1 786 000	1 513 000	2 114 000
Other Income	50 000	265 000	0	0
Revenue	2 555 000	2 050 000	1 513 000	2 114 000
Cost of Goods Sold	13 000	7 000	0	79 000
Salary Costs	1 001 000	1 000 000	997 000	1 099 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 056 000	1 415 000	1 415 000	1 576 000
Operating Profit	499 000	636 000	98 000	539 000
Financial Income	38 000	141 000	67 000	8 000
Financial Costs	82 000	2 000	0	1 000
Financial Balance	−44 000	139 000	67 000	7 000
Dividends	210 000	200 000	0	50 000
Net Income	341 000	609 000	125 000	419 000

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	0	0	0	9 000
Total Fixed Assets	0	0	0	9 000
Stock	0	0	0	0
Total Investments	1 934 000	1 355 000	1 061 000	1 000 000
Cash, Bank	753 000	1 153 000	897 000	1 015 000
Total Current Assets	2 726 000	2 698 000	1 970 000	2 056 000
Total Assets	2 726 000	2 698 000	1 970 000	2 064 000
Total Equity	2 318 000	2 186 000	1 777 000	1 653 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−10 000	0	0	16 000
Unpaid Taxes	95 000	139 000	95 000	96 000
Dividends	210 000	200 000	0	50 000
Other Current Debt	107 000	7 000	58 000	123 000
Total Current Debt	409 000	512 000	193 000	412 000
Total Equity and Debt	2 726 000	2 698 000	1 970 000	2 064 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,71 %	27,86 %	7,03 %	25,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	19,53 %	31,02 %	6,48 %	25,5 %
Current Ratio	6,67	5,27	10,21	4,99
Quick Ratio	6,67	5,27	10,21	4,99
Equity Ratio	0,85	0,81	0,9	0,8
Gross Profit Margin	99,49 %	99,66 %	100 %	96,26 %