GJESDAL SANDBLÅSING AS

4330 ÅLGÅRD

Finances

Share Ownership

Return on Equity

0,5 %

Current Ratio

1,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 354 000	1 057 000	1 647 000	1 199 000
Net Income	1 000	162 000	131 000	−397 000
Total Assets	561 000	320 000	247 000	183 000
Total Equity	200 000	200 000	38 000	−94 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 354 000	1 057 000	1 647 000	1 199 000
Expenditure	2 346 000	839 000	1 479 000	1 707 000
Operating Profit	9 000	218 000	169 000	−509 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	0	−1 000
Earnings Before Tax	9 000	218 000	168 000	−509 000
Tax	8 000	56 000	37 000	−112 000
Net Income	1 000	162 000	131 000	−397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	79 000	132 000	112 000
Total Current Assets	496 000	241 000	115 000	71 000
Total Assets	561 000	320 000	247 000	183 000
Total Retained Equity	170 000	170 000	8 000	−124 000
Total Equity	200 000	200 000	38 000	−94 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	361 000	120 000	210 000	277 000
Total Equity and Debt	561 000	320 000	247 000	183 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 350 000	1 057 000	1 647 000	1 199 000
Other Income	4 000	0	0	0
Revenue	2 354 000	1 057 000	1 647 000	1 199 000
Cost of Goods Sold	264 000	201 000	469 000	374 000
Salary Costs	1 419 000	367 000	736 000	952 000
Depreciation	35 000	17 000	2 000	0
Impairment	0	0	0	0
Expenditure	2 346 000	839 000	1 479 000	1 707 000
Operating Profit	9 000	218 000	169 000	−509 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	0	1 000
Financial Balance	0	−1 000	0	−1 000
Dividends	0	0	0	0
Net Income	1 000	162 000	131 000	−397 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	19 000	75 000	112 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	33 000	45 000	57 000	0
Fixtures	21 000	14 000	0	0
Total Tangible Assets	54 000	59 000	57 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	66 000	79 000	132 000	112 000
Stock	28 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	425 000	26 000	42 000	37 000
Total Current Assets	496 000	241 000	115 000	71 000
Total Assets	561 000	320 000	247 000	183 000
Total Equity	200 000	200 000	38 000	−94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	31 000	54 000	38 000	16 000
Unpaid Taxes	148 000	71 000	54 000	67 000
Dividends	0	0	0	0
Other Current Debt	182 000	−4 000	117 000	193 000
Total Current Debt	361 000	120 000	210 000	277 000
Total Equity and Debt	561 000	320 000	247 000	183 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,5 %	81 %	344,74 %	422,34 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	0,38 %	20,62 %	10,26 %	−42,45 %
Current Ratio	1,37	2,01	0,55	0,26
Quick Ratio	1,49	2,01	0,55	0,26
Equity Ratio	0,36	0,63	0,15	−0,51
Gross Profit Margin	88,79 %	80,98 %	71,52 %	68,81 %