GS-SUPPORT AS

6811 FØRDE

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

1,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 000	953 000	4 291 000	3 993 000
Net Income	0	−20 000	−268 000	132 000
Total Assets	53 000	361 000	1 344 000	1 557 000
Total Equity	18 000	18 000	38 000	306 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 000	953 000	4 291 000	3 993 000
Expenditure	7 000	979 000	4 635 000	3 824 000
Operating Profit	−1 000	−27 000	−345 000	170 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Earnings Before Tax	0	−26 000	−344 000	170 000
Tax	0	−6 000	−76 000	37 000
Net Income	0	−20 000	−268 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	10 000	165 000
Total Current Assets	38 000	346 000	1 334 000	1 392 000
Total Assets	53 000	361 000	1 344 000	1 557 000
Total Retained Equity	−12 000	−12 000	8 000	276 000
Total Equity	18 000	18 000	38 000	306 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	35 000	343 000	1 306 000	1 251 000
Total Equity and Debt	53 000	361 000	1 344 000	1 557 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	909 000	4 335 000	3 993 000
Other Income	0	43 000	−43 000	0
Revenue	6 000	953 000	4 291 000	3 993 000
Cost of Goods Sold	0	4 000	0	0
Salary Costs	−15 000	905 000	4 332 000	3 456 000
Depreciation	0	0	43 000	52 000
Impairment	0	0	0	0
Expenditure	7 000	979 000	4 635 000	3 824 000
Operating Profit	−1 000	−27 000	−345 000	170 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	0
Dividends	0	0	0	0
Net Income	0	−20 000	−268 000	132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	15 000	15 000	10 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	155 000
Total Tangible Assets	0	0	0	155 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	15 000	10 000	165 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	259 000	298 000	454 000
Total Current Assets	38 000	346 000	1 334 000	1 392 000
Total Assets	53 000	361 000	1 344 000	1 557 000
Total Equity	18 000	18 000	38 000	306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	22 000	43 000	29 000
Unpaid Taxes	0	39 000	415 000	366 000
Dividends	0	0	0	0
Other Current Debt	33 000	283 000	848 000	809 000
Total Current Debt	35 000	343 000	1 306 000	1 251 000
Total Equity and Debt	53 000	361 000	1 344 000	1 557 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	−111,11 %	−705,26 %	43,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−16,67 %	−2,83 %	−8,04 %	4,26 %
Current Ratio	1,09	1,01	1,02	1,11
Quick Ratio	1,09	1,01	1,02	1,11
Equity Ratio	0,34	0,05	0,03	0,2
Gross Profit Margin	100 %	99,58 %	100 %	100 %