GSB EIENDOM AS

1970 HEMNES

Finances

Share Ownership

Return on Equity

13,49 %

Current Ratio

0,09

Debt-to-Equity Ratio

13,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	952 000	899 000	686 000	526 000
Net Income	95 000	255 000	205 000	−46 000
Total Assets	12 351 000	12 498 000	8 711 000	8 706 000
Total Equity	704 000	610 000	354 000	149 000

Income (NOK)	2022	2021	2020	2019
Revenue	952 000	899 000	686 000	526 000
Expenditure	403 000	315 000	151 000	365 000
Operating Profit	549 000	585 000	535 000	161 000
Financial Income	7 000	7 000	6 000	6 000
Financial Costs	434 000	265 000	278 000	227 000
Financial Balance	−427 000	−258 000	−272 000	−221 000
Earnings Before Tax	121 000	327 000	263 000	−59 000
Tax	27 000	72 000	58 000	−13 000
Net Income	95 000	255 000	205 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 170 000	12 170 000	8 479 000	8 492 000
Total Current Assets	180 000	327 000	232 000	214 000
Total Assets	12 351 000	12 498 000	8 711 000	8 706 000
Total Retained Equity	672 000	577 000	322 000	117 000
Total Equity	704 000	610 000	354 000	149 000
Total Long-Term Debt	9 711 000	9 983 000	6 497 000	6 673 000
Total Current Debt	1 935 000	1 905 000	1 860 000	1 884 000
Total Equity and Debt	12 351 000	12 498 000	8 711 000	8 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	952 000	899 000	686 000	526 000
Revenue	952 000	899 000	686 000	526 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	403 000	315 000	151 000	365 000
Operating Profit	549 000	585 000	535 000	161 000
Financial Income	7 000	7 000	6 000	6 000
Financial Costs	434 000	265 000	278 000	227 000
Financial Balance	−427 000	−258 000	−272 000	−221 000
Dividends	0	0	0	0
Net Income	95 000	255 000	205 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	13 000
Real Eastate	12 170 000	12 170 000	8 479 000	8 479 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 170 000	12 170 000	8 479 000	8 479 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 170 000	12 170 000	8 479 000	8 492 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	180 000	327 000	207 000	189 000
Total Current Assets	180 000	327 000	232 000	214 000
Total Assets	12 351 000	12 498 000	8 711 000	8 706 000
Total Equity	704 000	610 000	354 000	149 000
Short-Term Group Debt	542 000	351 000	215 000	163 000
Total Long-Term Debt	9 711 000	9 983 000	6 497 000	6 673 000
Creditors	10 000	2 000	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 356 000	1 480 000	1 600 000	1 720 000
Total Current Debt	1 935 000	1 905 000	1 860 000	1 884 000
Total Equity and Debt	12 351 000	12 498 000	8 711 000	8 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,49 %	41,8 %	57,91 %	−30,87 %
Debt-to-Equity Ratio	13,79	16,37	18,35	44,79
Operating Profit Margin	57,67 %	65,07 %	77,99 %	30,61 %
Current Ratio	0,09	0,17	0,12	0,11
Quick Ratio	0,09	0,17	0,12	0,11
Equity Ratio	0,06	0,05	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %