GOGSTAD BYGGENTREPRENØR AS

3228 SANDEFJORD

Finances

Share Ownership

Return on Equity

124,44 %

Current Ratio

1,21

Debt-to-Equity Ratio

4,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 194 000	2 098 000	2 191 000	2 440 000
Net Income	56 000	17 000	−115 000	88 000
Total Assets	477 000	254 000	559 000	312 000
Total Equity	45 000	−11 000	−28 000	87 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 194 000	2 098 000	2 191 000	2 440 000
Expenditure	1 119 000	2 071 000	2 334 000	2 321 000
Operating Profit	75 000	27 000	−142 000	118 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	5 000	5 000
Financial Balance	−4 000	−5 000	−5 000	−5 000
Earnings Before Tax	71 000	22 000	−148 000	113 000
Tax	16 000	5 000	−32 000	25 000
Net Income	56 000	17 000	−115 000	88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	221 000	10 000	15 000	0
Total Current Assets	256 000	243 000	544 000	312 000
Total Assets	477 000	254 000	559 000	312 000
Total Retained Equity	20 000	−36 000	−53 000	63 000
Total Equity	45 000	−11 000	−28 000	87 000
Total Long-Term Debt	221 000	0	0	0
Total Current Debt	212 000	265 000	587 000	225 000
Total Equity and Debt	477 000	254 000	559 000	312 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 194 000	2 098 000	2 191 000	2 440 000
Other Income	0	0	0	0
Revenue	1 194 000	2 098 000	2 191 000	2 440 000
Cost of Goods Sold	469 000	1 425 000	1 525 000	1 724 000
Salary Costs	360 000	393 000	550 000	401 000
Depreciation	24 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 119 000	2 071 000	2 334 000	2 321 000
Operating Profit	75 000	27 000	−142 000	118 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	5 000	5 000
Financial Balance	−4 000	−5 000	−5 000	−5 000
Dividends	0	0	0	0
Net Income	56 000	17 000	−115 000	88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	−6 000	10 000	15 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	226 000	0	0	0
Total Tangible Assets	226 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	221 000	10 000	15 000	0
Stock	10 000	10 000	10 000	10 000
Total Investments	0	0	0	0
Cash, Bank	5 000	77 000	15 000	150 000
Total Current Assets	256 000	243 000	544 000	312 000
Total Assets	477 000	254 000	559 000	312 000
Total Equity	45 000	−11 000	−28 000	87 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	221 000	0	0	0
Creditors	39 000	156 000	394 000	54 000
Unpaid Taxes	30 000	22 000	50 000	73 000
Dividends	0	0	0	0
Other Current Debt	62 000	86 000	143 000	80 000
Total Current Debt	212 000	265 000	587 000	225 000
Total Equity and Debt	477 000	254 000	559 000	312 000

Financial indicators	2022	2021	2020	2019
Return on Equity	124,44 %	−154,55 %	410,71 %	101,15 %
Debt-to-Equity Ratio	4,91	−0	−0	0
Operating Profit Margin	6,28 %	1,29 %	−6,48 %	4,84 %
Current Ratio	1,21	0,92	0,93	1,39
Quick Ratio	1,27	0,95	0,94	1,45
Equity Ratio	0,09	−0,04	−0,05	0,28
Gross Profit Margin	60,72 %	32,08 %	30,4 %	29,34 %