GAMMEL ERIK AS

7890 NAMSSKOGAN

Finances

Share Ownership

Return on Equity

−54,37 %

Current Ratio

0,79

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 531 000	3 197 000	2 582 000	1 235 000
Net Income	−404 000	521 000	305 000	−254 000
Total Assets	2 056 000	2 907 000	2 506 000	2 279 000
Total Equity	743 000	1 147 000	726 000	421 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 531 000	3 197 000	2 582 000	1 235 000
Expenditure	2 520 000	2 604 000	2 531 000	1 414 000
Operating Profit	−347 000	728 000	399 000	−189 000
Financial Income	1 000	3 000	5 000	2 000
Financial Costs	98 000	63 000	92 000	67 000
Financial Balance	−97 000	−60 000	−87 000	−65 000
Earnings Before Tax	−443 000	668 000	313 000	−254 000
Tax	−39 000	147 000	7 000	0
Net Income	−404 000	521 000	305 000	−254 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 807 000	2 066 000	1 998 000	2 152 000
Total Current Assets	249 000	841 000	508 000	127 000
Total Assets	2 056 000	2 907 000	2 506 000	2 279 000
Total Retained Equity	52 000	456 000	35 000	−270 000
Total Equity	743 000	1 147 000	726 000	421 000
Total Long-Term Debt	995 000	1 083 000	1 101 000	1 139 000
Total Current Debt	317 000	677 000	679 000	719 000
Total Equity and Debt	2 056 000	2 907 000	2 506 000	2 279 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 528 000	2 775 000	2 225 000	1 153 000
Other Income	3 000	422 000	357 000	83 000
Revenue	2 531 000	3 197 000	2 582 000	1 235 000
Cost of Goods Sold	560 000	874 000	760 000	279 000
Salary Costs	570 000	438 000	542 000	311 000
Depreciation	199 000	185 000	176 000	72 000
Impairment	0	0	0	0
Expenditure	2 520 000	2 604 000	2 531 000	1 414 000
Operating Profit	−347 000	728 000	399 000	−189 000
Financial Income	1 000	3 000	5 000	2 000
Financial Costs	98 000	63 000	92 000	67 000
Financial Balance	−97 000	−60 000	−87 000	−65 000
Dividends	0	100 000	0	0
Net Income	−404 000	521 000	305 000	−254 000

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	516 000	594 000	505 000	491 000
Fixtures	1 291 000	1 411 000	1 493 000	1 661 000
Total Tangible Assets	1 807 000	2 006 000	1 998 000	2 152 000
Total Fiancial Fixed Assets	0	60 000	0	0
Total Fixed Assets	1 807 000	2 066 000	1 998 000	2 152 000
Stock	105 000	462 000	327 000	5 000
Total Investments	0	0	0	0
Cash, Bank	100 000	286 000	131 000	57 000
Total Current Assets	249 000	841 000	508 000	127 000
Total Assets	2 056 000	2 907 000	2 506 000	2 279 000
Total Equity	743 000	1 147 000	726 000	421 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	995 000	1 083 000	1 101 000	1 139 000
Creditors	98 000	193 000	359 000	661 000
Unpaid Taxes	137 000	186 000	178 000	23 000
Dividends	0	100 000	0	0
Other Current Debt	82 000	83 000	81 000	35 000
Total Current Debt	317 000	677 000	679 000	719 000
Total Equity and Debt	2 056 000	2 907 000	2 506 000	2 279 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,37 %	45,42 %	42,01 %	−60,33 %
Debt-to-Equity Ratio	1,34	0,94	1,52	2,71
Operating Profit Margin	−13,71 %	22,77 %	15,45 %	−15,3 %
Current Ratio	0,79	1,24	0,75	0,18
Quick Ratio	1,17	3,91	1,44	0,18
Equity Ratio	0,36	0,39	0,29	0,18
Gross Profit Margin	77,87 %	72,66 %	70,57 %	77,41 %