GUNSTAD MASKIN AS

2647 SØR-FRON

Finances

Share Ownership

Return on Equity

2,56 %

Current Ratio

1,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	329 000	761 000	519 000	419 000
Net Income	19 000	135 000	31 000	−2 000
Total Assets	772 000	907 000	765 000	695 000
Total Equity	743 000	723 000	588 000	557 000

Income (NOK)	2022	2021	2020	2019
Revenue	329 000	761 000	519 000	419 000
Expenditure	330 000	605 000	434 000	419 000
Operating Profit	−1 000	155 000	85 000	0
Financial Income	0	0	13 000	0
Financial Costs	4 000	3 000	10 000	3 000
Financial Balance	−4 000	−3 000	3 000	−3 000
Earnings Before Tax	−5 000	152 000	88 000	−3 000
Tax	−24 000	16 000	58 000	−1 000
Net Income	19 000	135 000	31 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	723 000	675 000	621 000	436 000
Total Current Assets	49 000	232 000	143 000	259 000
Total Assets	772 000	907 000	765 000	695 000
Total Retained Equity	713 000	693 000	558 000	527 000
Total Equity	743 000	723 000	588 000	557 000
Total Long-Term Debt	0	0	2 000	3 000
Total Current Debt	30 000	183 000	175 000	135 000
Total Equity and Debt	772 000	907 000	765 000	695 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	329 000	761 000	519 000	418 000
Other Income	0	0	0	1 000
Revenue	329 000	761 000	519 000	419 000
Cost of Goods Sold	2 000	131 000	44 000	28 000
Salary Costs	0	0	0	0
Depreciation	172 000	152 000	140 000	101 000
Impairment	0	0	0	0
Expenditure	330 000	605 000	434 000	419 000
Operating Profit	−1 000	155 000	85 000	0
Financial Income	0	0	13 000	0
Financial Costs	4 000	3 000	10 000	3 000
Financial Balance	−4 000	−3 000	3 000	−3 000
Dividends	0	0	0	0
Net Income	19 000	135 000	31 000	−2 000

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	−26 000	0	87 000
Fixtures	321 000	519 000	545 000	236 000
Total Tangible Assets	321 000	493 000	545 000	323 000
Total Fiancial Fixed Assets	402 000	181 000	76 000	113 000
Total Fixed Assets	723 000	675 000	621 000	436 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	158 000	62 000	34 000
Total Current Assets	49 000	232 000	143 000	259 000
Total Assets	772 000	907 000	765 000	695 000
Total Equity	743 000	723 000	588 000	557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	3 000
Creditors	15 000	144 000	154 000	122 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	51 000
Total Current Debt	30 000	183 000	175 000	135 000
Total Equity and Debt	772 000	907 000	765 000	695 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,56 %	18,67 %	5,27 %	−0,36 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	−0,3 %	20,37 %	16,38 %	0 %
Current Ratio	1,63	1,27	0,82	1,92
Quick Ratio	1,63	1,27	0,82	1,92
Equity Ratio	0,96	0,8	0,77	0,8
Gross Profit Margin	99,39 %	82,79 %	91,52 %	93,32 %