GP-EIENDOM AS

8402 SORTLAND

Finances

Return on Equity

23,61 %

Current Ratio

1,1

Debt-to-Equity Ratio

13,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 294 000	524 000	711 000	842 000
Net Income	230 000	6 000	−14 000	273 000
Total Assets	15 071 000	7 511 000	6 966 000	6 748 000
Total Equity	974 000	744 000	734 000	747 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 294 000	524 000	711 000	842 000
Expenditure	503 000	325 000	313 000	360 000
Operating Profit	791 000	200 000	399 000	482 000
Financial Income	0	0	0	0
Financial Costs	318 000	192 000	206 000	182 000
Financial Balance	−318 000	−192 000	−206 000	−182 000
Earnings Before Tax	473 000	8 000	193 000	300 000
Tax	243 000	2 000	206 000	26 000
Net Income	230 000	6 000	−14 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 348 000	7 137 000	6 537 000	6 028 000
Total Current Assets	723 000	373 000	429 000	720 000
Total Assets	15 071 000	7 511 000	6 966 000	6 748 000
Total Retained Equity	944 000	714 000	704 000	717 000
Total Equity	974 000	744 000	734 000	747 000
Total Long-Term Debt	13 440 000	6 158 000	4 460 000	4 216 000
Total Current Debt	657 000	609 000	1 772 000	1 785 000
Total Equity and Debt	15 071 000	7 511 000	6 966 000	6 748 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 294 000	524 000	711 000	842 000
Revenue	1 294 000	524 000	711 000	842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	283 000	145 000	145 000	145 000
Impairment	0	0	0	0
Expenditure	503 000	325 000	313 000	360 000
Operating Profit	791 000	200 000	399 000	482 000
Financial Income	0	0	0	0
Financial Costs	318 000	192 000	206 000	182 000
Financial Balance	−318 000	−192 000	−206 000	−182 000
Dividends	0	0	0	0
Net Income	230 000	6 000	−14 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 073 000	6 079 000	5 989 000	6 028 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 073 000	6 079 000	5 989 000	6 028 000
Total Fiancial Fixed Assets	1 275 000	1 058 000	548 000	0
Total Fixed Assets	14 348 000	7 137 000	6 537 000	6 028 000
Stock	0	0	0	0
Total Investments	85 000	85 000	64 000	50 000
Cash, Bank	521 000	228 000	215 000	620 000
Total Current Assets	723 000	373 000	429 000	720 000
Total Assets	15 071 000	7 511 000	6 966 000	6 748 000
Total Equity	974 000	744 000	734 000	747 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 440 000	6 158 000	4 460 000	4 216 000
Creditors	5 000	7 000	103 000	109 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	600 000	600 000	1 628 000	1 649 000
Total Current Debt	657 000	609 000	1 772 000	1 785 000
Total Equity and Debt	15 071 000	7 511 000	6 966 000	6 748 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,61 %	0,81 %	−1,91 %	36,55 %
Debt-to-Equity Ratio	13,8	8,28	6,08	5,64
Operating Profit Margin	61,13 %	38,17 %	56,12 %	57,24 %
Current Ratio	1,1	0,61	0,24	0,4
Quick Ratio	1,1	0,61	0,24	0,4
Equity Ratio	0,06	0,1	0,11	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %