GIEBNIE CONSULTING AS

7725 STEINKJER

Finances

Share Ownership

Return on Equity

24,07 %

Current Ratio

4,11

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 646 000	1 422 000	1 276 000	1 288 000
Net Income	1 117 000	1 029 000	957 000	989 000
Total Assets	6 839 000	4 282 000	3 454 000	2 637 000
Total Equity	4 641 000	3 774 000	2 845 000	2 138 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 646 000	1 422 000	1 276 000	1 288 000
Expenditure	193 000	113 000	65 000	39 000
Operating Profit	1 453 000	1 309 000	1 210 000	1 249 000
Financial Income	12 000	10 000	18 000	19 000
Financial Costs	33 000	0	0	0
Financial Balance	−21 000	10 000	18 000	19 000
Earnings Before Tax	1 431 000	1 320 000	1 228 000	1 268 000
Tax	315 000	290 000	271 000	279 000
Net Income	1 117 000	1 029 000	957 000	989 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 988 000	0	0	0
Total Current Assets	2 851 000	4 282 000	3 454 000	2 637 000
Total Assets	6 839 000	4 282 000	3 454 000	2 637 000
Total Retained Equity	4 599 000	3 732 000	2 803 000	2 096 000
Total Equity	4 641 000	3 774 000	2 845 000	2 138 000
Total Long-Term Debt	1 504 000	0	0	1 000
Total Current Debt	694 000	508 000	609 000	499 000
Total Equity and Debt	6 839 000	4 282 000	3 454 000	2 637 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 596 000	1 422 000	1 276 000	1 288 000
Other Income	50 000	0	0	0
Revenue	1 646 000	1 422 000	1 276 000	1 288 000
Cost of Goods Sold	0	0	0	0
Salary Costs	21 000	1 000	0	0
Depreciation	28 000	0	0	0
Impairment	0	0	0	0
Expenditure	193 000	113 000	65 000	39 000
Operating Profit	1 453 000	1 309 000	1 210 000	1 249 000
Financial Income	12 000	10 000	18 000	19 000
Financial Costs	33 000	0	0	0
Financial Balance	−21 000	10 000	18 000	19 000
Dividends	250 000	100 000	250 000	125 000
Net Income	1 117 000	1 029 000	957 000	989 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 773 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	215 000	0	0	0
Total Tangible Assets	3 988 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 988 000	0	0	0
Stock	706 000	706 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 983 000	3 420 000	3 308 000	2 383 000
Total Current Assets	2 851 000	4 282 000	3 454 000	2 637 000
Total Assets	6 839 000	4 282 000	3 454 000	2 637 000
Total Equity	4 641 000	3 774 000	2 845 000	2 138 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 504 000	0	0	1 000
Creditors	24 000	4 000	14 000	8 000
Unpaid Taxes	109 000	114 000	72 000	86 000
Dividends	250 000	100 000	250 000	125 000
Other Current Debt	0	0	0	0
Total Current Debt	694 000	508 000	609 000	499 000
Total Equity and Debt	6 839 000	4 282 000	3 454 000	2 637 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,07 %	27,27 %	33,64 %	46,26 %
Debt-to-Equity Ratio	0,32	0	0	0
Operating Profit Margin	88,27 %	92,05 %	94,83 %	96,97 %
Current Ratio	4,11	8,43	5,67	5,28
Quick Ratio	−237,58	−21,63	5,67	5,28
Equity Ratio	0,68	0,88	0,82	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %