GUNNAR NILSEN AS

1390 VOLLEN

Finances

Share Ownership

Return on Equity

14,74 %

Current Ratio

6,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 412 000	2 306 000	1 875 000	2 715 000
Net Income	435 000	308 000	473 000	185 000
Total Assets	3 533 000	3 102 000	2 816 000	2 284 000
Total Equity	2 951 000	2 516 000	2 208 000	1 936 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 412 000	2 306 000	1 875 000	2 715 000
Expenditure	1 864 000	1 912 000	1 272 000	2 484 000
Operating Profit	548 000	394 000	603 000	232 000
Financial Income	11 000	1 000	3 000	6 000
Financial Costs	0	0	0	1 000
Financial Balance	11 000	1 000	3 000	5 000
Earnings Before Tax	559 000	394 000	606 000	237 000
Tax	124 000	87 000	133 000	53 000
Net Income	435 000	308 000	473 000	185 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	3 000
Total Current Assets	3 533 000	3 102 000	2 816 000	2 281 000
Total Assets	3 533 000	3 102 000	2 816 000	2 284 000
Total Retained Equity	2 751 000	2 316 000	2 008 000	1 736 000
Total Equity	2 951 000	2 516 000	2 208 000	1 936 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	583 000	586 000	607 000	348 000
Total Equity and Debt	3 533 000	3 102 000	2 816 000	2 284 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	162 000	140 000	147 000	1 104 000
Other Income	2 250 000	2 166 000	1 729 000	1 612 000
Revenue	2 412 000	2 306 000	1 875 000	2 715 000
Cost of Goods Sold	75 000	85 000	62 000	798 000
Salary Costs	1 450 000	1 603 000	857 000	1 317 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 864 000	1 912 000	1 272 000	2 484 000
Operating Profit	548 000	394 000	603 000	232 000
Financial Income	11 000	1 000	3 000	6 000
Financial Costs	0	0	0	1 000
Financial Balance	11 000	1 000	3 000	5 000
Dividends	0	0	0	0
Net Income	435 000	308 000	473 000	185 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	3 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	3 000
Stock	12 000	20 000	19 000	17 000
Total Investments	0	0	0	0
Cash, Bank	2 581 000	2 134 000	2 090 000	1 648 000
Total Current Assets	3 533 000	3 102 000	2 816 000	2 281 000
Total Assets	3 533 000	3 102 000	2 816 000	2 284 000
Total Equity	2 951 000	2 516 000	2 208 000	1 936 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	60 000	65 000	33 000	55 000
Unpaid Taxes	210 000	249 000	108 000	116 000
Dividends	0	0	0	0
Other Current Debt	188 000	185 000	336 000	125 000
Total Current Debt	583 000	586 000	607 000	348 000
Total Equity and Debt	3 533 000	3 102 000	2 816 000	2 284 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,74 %	12,24 %	21,42 %	9,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	22,72 %	17,09 %	32,16 %	8,55 %
Current Ratio	6,06	5,29	4,64	6,55
Quick Ratio	6,19	5,48	4,79	6,89
Equity Ratio	0,84	0,81	0,78	0,85
Gross Profit Margin	96,89 %	96,31 %	96,69 %	70,61 %