GJERDSBAKK KIROPRAKTIKK AS

1639 GAMLE FREDRIKSTAD

Finances

Return on Equity

38,81 %

Current Ratio

Debt-to-Equity Ratio

0,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 137 000	1 483 000	1 108 000	624 000
Net Income	52 000	7 000	177 000	−19 000
Total Assets	608 000	452 000	293 000	141 000
Total Equity	134 000	82 000	75 000	18 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 137 000	1 483 000	1 108 000	624 000
Expenditure	988 000	1 541 000	885 000	642 000
Operating Profit	149 000	−59 000	222 000	−18 000
Financial Income	0	66 000	0	0
Financial Costs	77 000	0	0	0
Financial Balance	−77 000	66 000	0	0
Earnings Before Tax	72 000	7 000	222 000	−18 000
Tax	20 000	0	45 000	2 000
Net Income	52 000	7 000	177 000	−19 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	232 000	289 000	47 000	0
Total Current Assets	376 000	163 000	246 000	141 000
Total Assets	608 000	452 000	293 000	141 000
Total Retained Equity	104 000	52 000	45 000	−12 000
Total Equity	134 000	82 000	75 000	18 000
Total Long-Term Debt	98 000	0	0	0
Total Current Debt	376 000	370 000	218 000	123 000
Total Equity and Debt	608 000	452 000	293 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 080 000	1 299 000	952 000	624 000
Other Income	57 000	184 000	156 000	0
Revenue	1 137 000	1 483 000	1 108 000	624 000
Cost of Goods Sold	0	1 000	3 000	0
Salary Costs	459 000	775 000	267 000	551 000
Depreciation	0	1 000	0	0
Impairment	0	0	0	0
Expenditure	988 000	1 541 000	885 000	642 000
Operating Profit	149 000	−59 000	222 000	−18 000
Financial Income	0	66 000	0	0
Financial Costs	77 000	0	0	0
Financial Balance	−77 000	66 000	0	0
Dividends	0	0	120 000	0
Net Income	52 000	7 000	177 000	−19 000

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	0	83 000	0	0
Total Tangible Assets	0	83 000	0	0
Total Fiancial Fixed Assets	232 000	206 000	47 000	0
Total Fixed Assets	232 000	289 000	47 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	178 000	91 000	119 000	86 000
Total Current Assets	376 000	163 000	246 000	141 000
Total Assets	608 000	452 000	293 000	141 000
Total Equity	134 000	82 000	75 000	18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	98 000	0	0	0
Creditors	0	86 000	12 000	3 000
Unpaid Taxes	10 000	13 000	17 000	36 000
Dividends	0	0	120 000	0
Other Current Debt	349 000	271 000	23 000	84 000
Total Current Debt	376 000	370 000	218 000	123 000
Total Equity and Debt	608 000	452 000	293 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,81 %	8,54 %	236 %	−105,56 %
Debt-to-Equity Ratio	0,73	0	0	0
Operating Profit Margin	13,1 %	−3,98 %	20,04 %	−2,88 %
Current Ratio	1	0,44	1,13	1,15
Quick Ratio	1	0,44	1,13	1,15
Equity Ratio	0,22	0,18	0,26	0,13
Gross Profit Margin	100 %	99,93 %	99,73 %	100 %