G-B EIENDOM AS

7288 SOKNEDAL

Finances

Share Ownership

Return on Equity

15,56 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	883 000	883 000	925 000	868 000
Net Income	620 000	529 000	602 000	622 000
Total Assets	4 534 000	4 101 000	4 125 000	3 876 000
Total Equity	3 984 000	3 364 000	2 835 000	2 233 000

Income (NOK)	2022	2021	2020	2019
Revenue	883 000	883 000	925 000	868 000
Expenditure	89 000	205 000	152 000	69 000
Operating Profit	794 000	679 000	773 000	798 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Earnings Before Tax	794 000	679 000	772 000	798 000
Tax	175 000	149 000	170 000	175 000
Net Income	620 000	529 000	602 000	622 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 538 000	3 586 000	3 546 000	3 552 000
Total Current Assets	996 000	515 000	579 000	324 000
Total Assets	4 534 000	4 101 000	4 125 000	3 876 000
Total Retained Equity	3 618 000	2 998 000	2 469 000	1 867 000
Total Equity	3 984 000	3 364 000	2 835 000	2 233 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	550 000	737 000	1 290 000	1 643 000
Total Equity and Debt	4 534 000	4 101 000	4 125 000	3 876 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	925 000	868 000
Other Income	883 000	883 000	0	0
Revenue	883 000	883 000	925 000	868 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	50 000	58 000	53 000	49 000
Impairment	0	0	0	0
Expenditure	89 000	205 000	152 000	69 000
Operating Profit	794 000	679 000	773 000	798 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	1 000
Financial Balance	0	0	−1 000	−1 000
Dividends	0	0	0	0
Net Income	620 000	529 000	602 000	622 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	9 000	6 000	2 000
Real Eastate	3 410 000	3 441 000	3 472 000	3 504 000
Machinery and Plant Facilities	117 000	136 000	0	0
Fixtures	0	0	67 000	46 000
Total Tangible Assets	3 526 000	3 577 000	3 540 000	3 550 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 538 000	3 586 000	3 546 000	3 552 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	986 000	18 000	579 000	324 000
Total Current Assets	996 000	515 000	579 000	324 000
Total Assets	4 534 000	4 101 000	4 125 000	3 876 000
Total Equity	3 984 000	3 364 000	2 835 000	2 233 000
Short-Term Group Debt	155 000	416 000	833 000	1 249 000
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	84 000	0
Unpaid Taxes	217 000	166 000	199 000	213 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	550 000	737 000	1 290 000	1 643 000
Total Equity and Debt	4 534 000	4 101 000	4 125 000	3 876 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,56 %	15,73 %	21,23 %	27,85 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	89,92 %	76,9 %	83,57 %	91,94 %
Current Ratio	1,81	0,7	0,45	0,2
Quick Ratio	1,81	0,7	0,45	0,2
Equity Ratio	0,88	0,82	0,69	0,58
Gross Profit Margin	100 %	100 %	100 %	100 %