GUARDIAN ADVISOR AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

−2,45 %

Current Ratio

6,47

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 248 000	2 089 000	2 154 000	1 264 000
Net Income	−69 000	818 000	2 310 000	767 000
Total Assets	3 572 000	3 693 000	4 052 000	1 832 000
Total Equity	2 814 000	2 883 000	2 365 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 248 000	2 089 000	2 154 000	1 264 000
Expenditure	1 467 000	1 377 000	719 000	325 000
Operating Profit	781 000	711 000	1 435 000	939 000
Financial Income	49 000	365 000	1 222 000	50 000
Financial Costs	752 000	99 000	22 000	17 000
Financial Balance	−703 000	266 000	1 200 000	33 000
Earnings Before Tax	78 000	977 000	2 636 000	973 000
Tax	146 000	159 000	326 000	206 000
Net Income	−69 000	818 000	2 310 000	767 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	368 000	461 000	731 000	885 000
Total Current Assets	3 204 000	3 232 000	3 322 000	948 000
Total Assets	3 572 000	3 693 000	4 052 000	1 832 000
Total Retained Equity	2 784 000	2 853 000	2 335 000	525 000
Total Equity	2 814 000	2 883 000	2 365 000	555 000
Total Long-Term Debt	263 000	308 000	632 000	346 000
Total Current Debt	495 000	503 000	1 055 000	931 000
Total Equity and Debt	3 572 000	3 693 000	4 052 000	1 832 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 248 000	2 089 000	2 086 000	1 264 000
Other Income	0	0	69 000	0
Revenue	2 248 000	2 089 000	2 154 000	1 264 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 224 000	1 213 000	610 000	255 000
Depreciation	93 000	50 000	51 000	0
Impairment	0	0	0	0
Expenditure	1 467 000	1 377 000	719 000	325 000
Operating Profit	781 000	711 000	1 435 000	939 000
Financial Income	49 000	365 000	1 222 000	50 000
Financial Costs	752 000	99 000	22 000	17 000
Financial Balance	−703 000	266 000	1 200 000	33 000
Dividends	0	300 000	500 000	500 000
Net Income	−69 000	818 000	2 310 000	767 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	368 000	461 000	511 000	493 000
Total Tangible Assets	368 000	461 000	511 000	493 000
Total Fiancial Fixed Assets	0	0	219 000	391 000
Total Fixed Assets	368 000	461 000	731 000	885 000
Stock	0	0	0	0
Total Investments	2 052 000	2 494 000	1 289 000	102 000
Cash, Bank	985 000	560 000	1 351 000	759 000
Total Current Assets	3 204 000	3 232 000	3 322 000	948 000
Total Assets	3 572 000	3 693 000	4 052 000	1 832 000
Total Equity	2 814 000	2 883 000	2 365 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	263 000	308 000	632 000	346 000
Creditors	0	0	0	0
Unpaid Taxes	212 000	206 000	180 000	111 000
Dividends	0	300 000	500 000	500 000
Other Current Debt	130 000	139 000	73 000	134 000
Total Current Debt	495 000	503 000	1 055 000	931 000
Total Equity and Debt	3 572 000	3 693 000	4 052 000	1 832 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,45 %	28,37 %	97,67 %	138,2 %
Debt-to-Equity Ratio	0,09	0,11	0,27	0,62
Operating Profit Margin	34,74 %	34,04 %	66,62 %	74,29 %
Current Ratio	6,47	6,43	3,15	1,02
Quick Ratio	6,47	6,43	3,15	1,02
Equity Ratio	0,79	0,78	0,58	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %