GBR EIENDOM AS

1455 NORDRE FROGN

Finances

Share Ownership

Return on Equity

10,54 %

Current Ratio

0,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	539 000	855 000	798 000	702 000
Net Income	209 000	424 000	326 000	276 000
Total Assets	2 062 000	2 707 000	2 294 000	2 361 000
Total Equity	1 982 000	1 773 000	1 349 000	1 023 000

Income (NOK)	2022	2021	2020	2019
Revenue	539 000	855 000	798 000	702 000
Expenditure	265 000	287 000	341 000	303 000
Operating Profit	274 000	568 000	458 000	400 000
Financial Income	2 000	3 000	1 000	7 000
Financial Costs	8 000	27 000	41 000	52 000
Financial Balance	−6 000	−24 000	−40 000	−45 000
Earnings Before Tax	268 000	544 000	418 000	354 000
Tax	59 000	120 000	92 000	78 000
Net Income	209 000	424 000	326 000	276 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 001 000	1 740 000	1 901 000	1 604 000
Total Current Assets	60 000	967 000	393 000	757 000
Total Assets	2 062 000	2 707 000	2 294 000	2 361 000
Total Retained Equity	1 719 000	1 511 000	1 087 000	761 000
Total Equity	1 982 000	1 773 000	1 349 000	1 023 000
Total Long-Term Debt	0	800 000	800 000	1 250 000
Total Current Debt	80 000	134 000	145 000	88 000
Total Equity and Debt	2 062 000	2 707 000	2 294 000	2 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	539 000	855 000	798 000	702 000
Other Income	0	0	0	0
Revenue	539 000	855 000	798 000	702 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	141 000	169 000	216 000	221 000
Impairment	0	0	0	0
Expenditure	265 000	287 000	341 000	303 000
Operating Profit	274 000	568 000	458 000	400 000
Financial Income	2 000	3 000	1 000	7 000
Financial Costs	8 000	27 000	41 000	52 000
Financial Balance	−6 000	−24 000	−40 000	−45 000
Dividends	0	0	0	0
Net Income	209 000	424 000	326 000	276 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	125 000	118 000	110 000	97 000
Real Eastate	54 000	72 000	118 000	212 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	613 000	735 000	858 000	980 000
Total Tangible Assets	667 000	807 000	976 000	1 192 000
Total Fiancial Fixed Assets	1 210 000	815 000	815 000	315 000
Total Fixed Assets	2 001 000	1 740 000	1 901 000	1 604 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	581 000	45 000	537 000
Total Current Assets	60 000	967 000	393 000	757 000
Total Assets	2 062 000	2 707 000	2 294 000	2 361 000
Total Equity	1 982 000	1 773 000	1 349 000	1 023 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	800 000	800 000	1 250 000
Creditors	14 000	6 000	40 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	80 000	134 000	145 000	88 000
Total Equity and Debt	2 062 000	2 707 000	2 294 000	2 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,54 %	23,91 %	24,17 %	26,98 %
Debt-to-Equity Ratio	0	0,45	0,59	1,22
Operating Profit Margin	50,83 %	66,43 %	57,39 %	56,98 %
Current Ratio	0,75	7,22	2,71	8,6
Quick Ratio	0,75	7,22	2,71	8,6
Equity Ratio	0,96	0,65	0,59	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %