GAMLE FETVEI 9 AS

0661 OSLO

Finances

Share Ownership

Return on Equity

31,69 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 058 000	897 000	607 000	154 000
Net Income	469 000	424 000	−964 000	81 000
Total Assets	2 023 000	2 492 000	2 580 000	1 339 000
Total Equity	1 480 000	1 011 000	1 001 000	1 195 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 058 000	897 000	607 000	154 000
Expenditure	475 000	385 000	1 567 000	52 000
Operating Profit	584 000	512 000	−960 000	102 000
Financial Income	22 000	40 000	3 000	0
Financial Costs	5 000	8 000	2 000	0
Financial Balance	17 000	32 000	1 000	0
Earnings Before Tax	601 000	543 000	−960 000	103 000
Tax	132 000	119 000	5 000	21 000
Net Income	469 000	424 000	−964 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 485 000	1 507 000	1 528 000	1 160 000
Total Current Assets	538 000	986 000	1 052 000	179 000
Total Assets	2 023 000	2 492 000	2 580 000	1 339 000
Total Retained Equity	−488 000	−957 000	−967 000	−2 000
Total Equity	1 480 000	1 011 000	1 001 000	1 195 000
Total Long-Term Debt	225 000	223 000	220 000	0
Total Current Debt	319 000	1 259 000	1 360 000	144 000
Total Equity and Debt	2 023 000	2 492 000	2 580 000	1 339 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 058 000	897 000	607 000	154 000
Revenue	1 058 000	897 000	607 000	154 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	22 000	22 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	475 000	385 000	1 567 000	52 000
Operating Profit	584 000	512 000	−960 000	102 000
Financial Income	22 000	40 000	3 000	0
Financial Costs	5 000	8 000	2 000	0
Financial Balance	17 000	32 000	1 000	0
Dividends	0	0	0	0
Net Income	469 000	424 000	−964 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	2 000
Real Eastate	1 485 000	1 507 000	1 528 000	1 157 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 485 000	1 507 000	1 528 000	1 157 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 485 000	1 507 000	1 528 000	1 160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	447 000	0	0	109 000
Total Current Assets	538 000	986 000	1 052 000	179 000
Total Assets	2 023 000	2 492 000	2 580 000	1 339 000
Total Equity	1 480 000	1 011 000	1 001 000	1 195 000
Short-Term Group Debt	0	530 000	0	107 000
Total Long-Term Debt	225 000	223 000	220 000	0
Creditors	173 000	42 000	353 000	31 000
Unpaid Taxes	2 000	0	0	6 000
Dividends	0	0	0	0
Other Current Debt	14 000	0	0	0
Total Current Debt	319 000	1 259 000	1 360 000	144 000
Total Equity and Debt	2 023 000	2 492 000	2 580 000	1 339 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,69 %	41,94 %	−96,3 %	6,78 %
Debt-to-Equity Ratio	0,15	0,22	0,22	0
Operating Profit Margin	55,2 %	57,08 %	−158,15 %	66,23 %
Current Ratio	1,69	0,78	0,77	1,24
Quick Ratio	1,69	0,78	0,77	1,24
Equity Ratio	0,73	0,41	0,39	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %