GARASJE & FLYTTEVASK AS

6264 TENNFJORD

Finances

Share Ownership

Return on Equity

−300 %

Current Ratio

0,56

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	134 000	95 000	141 000	98 000
Net Income	18 000	−196 000	86 000	40 000
Total Assets	28 000	22 000	190 000	90 000
Total Equity	−6 000	−24 000	172 000	70 000

Income (NOK)	2022	2021	2020	2019
Revenue	134 000	95 000	141 000	98 000
Expenditure	105 000	292 000	32 000	46 000
Operating Profit	29 000	−196 000	110 000	52 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	28 000	−196 000	110 000	52 000
Tax	9 000	0	24 000	11 000
Net Income	18 000	−196 000	86 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	22 000	39 000	56 000
Total Current Assets	19 000	0	150 000	34 000
Total Assets	28 000	22 000	190 000	90 000
Total Retained Equity	−36 000	−54 000	142 000	40 000
Total Equity	−6 000	−24 000	172 000	70 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	34 000	47 000	18 000	20 000
Total Equity and Debt	28 000	22 000	190 000	90 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	134 000	95 000	141 000	98 000
Other Income	0	0	0	0
Revenue	134 000	95 000	141 000	98 000
Cost of Goods Sold	2 000	4 000	5 000	0
Salary Costs	40 000	248 000	0	0
Depreciation	13 000	17 000	17 000	24 000
Impairment	0	0	0	0
Expenditure	105 000	292 000	32 000	46 000
Operating Profit	29 000	−196 000	110 000	52 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	18 000	−196 000	86 000	40 000

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	9 000	22 000	39 000	56 000
Total Tangible Assets	9 000	22 000	39 000	56 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	22 000	39 000	56 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	134 000	33 000
Total Current Assets	19 000	0	150 000	34 000
Total Assets	28 000	22 000	190 000	90 000
Total Equity	−6 000	−24 000	172 000	70 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	21 000	47 000	−1 000	8 000
Dividends	0	0	0	0
Other Current Debt	4 000	0	−5 000	0
Total Current Debt	34 000	47 000	18 000	20 000
Total Equity and Debt	28 000	22 000	190 000	90 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−300 %	816,67 %	50 %	57,14 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	21,64 %	−206,32 %	78,01 %	53,06 %
Current Ratio	0,56	0	8,33	1,7
Quick Ratio	0,56	0	8,33	1,7
Equity Ratio	−0,21	−1,09	0,91	0,78
Gross Profit Margin	98,51 %	95,79 %	96,45 %	100 %