GSI EIENDOM AS

2651 ØSTRE GAUSDAL

Finances

Share Ownership

Return on Equity

111,6 %

Current Ratio

0,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	623 000	565 000	575 000	553 000
Net Income	279 000	255 000	252 000	173 000
Total Assets	478 000	1 181 000	1 151 000	1 086 000
Total Equity	250 000	84 000	18 000	43 000

Income (NOK)	2022	2021	2020	2019
Revenue	623 000	565 000	575 000	553 000
Expenditure	255 000	221 000	226 000	296 000
Operating Profit	368 000	343 000	348 000	256 000
Financial Income	0	0	0	0
Financial Costs	10 000	16 000	26 000	34 000
Financial Balance	−10 000	−16 000	−26 000	−34 000
Earnings Before Tax	358 000	327 000	323 000	222 000
Tax	79 000	72 000	71 000	49 000
Net Income	279 000	255 000	252 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	449 000	555 000	645 000	737 000
Total Current Assets	30 000	626 000	506 000	349 000
Total Assets	478 000	1 181 000	1 151 000	1 086 000
Total Retained Equity	166 000	0	−66 000	−41 000
Total Equity	250 000	84 000	18 000	43 000
Total Long-Term Debt	0	262 000	399 000	535 000
Total Current Debt	228 000	835 000	734 000	509 000
Total Equity and Debt	478 000	1 181 000	1 151 000	1 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	623 000	0	0	0
Other Income	0	565 000	575 000	553 000
Revenue	623 000	565 000	575 000	553 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	119 000	96 000	99 000	102 000
Impairment	0	0	0	0
Expenditure	255 000	221 000	226 000	296 000
Operating Profit	368 000	343 000	348 000	256 000
Financial Income	0	0	0	0
Financial Costs	10 000	16 000	26 000	34 000
Financial Balance	−10 000	−16 000	−26 000	−34 000
Dividends	0	0	0	0
Net Income	279 000	255 000	252 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	295 000	282 000	275 000	268 000
Real Eastate	154 000	273 000	370 000	469 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	154 000	273 000	370 000	469 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	449 000	555 000	645 000	737 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	22 000	102 000	68 000
Total Current Assets	30 000	626 000	506 000	349 000
Total Assets	478 000	1 181 000	1 151 000	1 086 000
Total Equity	250 000	84 000	18 000	43 000
Short-Term Group Debt	145 000	0	0	0
Total Long-Term Debt	0	262 000	399 000	535 000
Creditors	11 000	6 000	10 000	38 000
Unpaid Taxes	13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	830 000	724 000	471 000
Total Current Debt	228 000	835 000	734 000	509 000
Total Equity and Debt	478 000	1 181 000	1 151 000	1 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	111,6 %	303,57 %	1 400 %	402,33 %
Debt-to-Equity Ratio	0	3,12	22,17	12,44
Operating Profit Margin	59,07 %	60,71 %	60,52 %	46,29 %
Current Ratio	0,13	0,75	0,69	0,69
Quick Ratio	0,13	0,75	0,69	0,69
Equity Ratio	0,52	0,07	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %