GARVERGÅRDEN AS

2408 ELVERUM

Finances

Share Ownership

Return on Equity

10,17 %

Current Ratio

0,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 058 000	972 000	1 354 000	2 141 000
Net Income	452 000	404 000	538 000	852 000
Total Assets	6 513 000	6 222 000	5 400 000	4 736 000
Total Equity	4 444 000	4 442 000	4 037 000	3 500 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 058 000	972 000	1 354 000	2 141 000
Expenditure	463 000	435 000	649 000	1 037 000
Operating Profit	595 000	537 000	706 000	1 104 000
Financial Income	0	1 000	2 000	4 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	1 000	4 000
Earnings Before Tax	596 000	538 000	707 000	1 108 000
Tax	143 000	133 000	169 000	256 000
Net Income	452 000	404 000	538 000	852 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 762 000	5 577 000	4 956 000	3 863 000
Total Current Assets	751 000	645 000	445 000	873 000
Total Assets	6 513 000	6 222 000	5 400 000	4 736 000
Total Retained Equity	2 473 000	2 470 000	2 066 000	1 528 000
Total Equity	4 444 000	4 442 000	4 037 000	3 500 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 069 000	1 780 000	1 363 000	1 236 000
Total Equity and Debt	6 513 000	6 222 000	5 400 000	4 736 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 058 000	972 000	1 354 000	2 109 000
Other Income	0	0	0	32 000
Revenue	1 058 000	972 000	1 354 000	2 141 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	105 000	178 000
Depreciation	121 000	140 000	140 000	140 000
Impairment	0	0	0	0
Expenditure	463 000	435 000	649 000	1 037 000
Operating Profit	595 000	537 000	706 000	1 104 000
Financial Income	0	1 000	2 000	4 000
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	1 000	4 000
Dividends	450 000	0	0	250 000
Net Income	452 000	404 000	538 000	852 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 836 000	1 957 000	2 097 000	2 237 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 926 000	3 620 000	2 859 000	1 626 000
Total Tangible Assets	5 762 000	5 577 000	4 956 000	3 863 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 762 000	5 577 000	4 956 000	3 863 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	301 000	305 000	64 000	515 000
Total Current Assets	751 000	645 000	445 000	873 000
Total Assets	6 513 000	6 222 000	5 400 000	4 736 000
Total Equity	4 444 000	4 442 000	4 037 000	3 500 000
Short-Term Group Debt	1 434 000	1 434 000	878 000	428 000
Total Long-Term Debt	0	0	0	0
Creditors	11 000	187 000	304 000	160 000
Unpaid Taxes	13 000	1 000	1 000	71 000
Dividends	450 000	0	0	250 000
Other Current Debt	17 000	25 000	10 000	72 000
Total Current Debt	2 069 000	1 780 000	1 363 000	1 236 000
Total Equity and Debt	6 513 000	6 222 000	5 400 000	4 736 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,17 %	9,1 %	13,33 %	24,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	56,24 %	55,25 %	52,14 %	51,56 %
Current Ratio	0,36	0,36	0,33	0,71
Quick Ratio	0,36	0,36	0,33	0,71
Equity Ratio	0,68	0,71	0,75	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %