GUNDERSONS AS

8006 BODØ

Finances

Share Ownership

Return on Equity

−20,28 %

Current Ratio

2,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 285 000	3 169 000	2 521 000	463 000
Net Income	−176 000	524 000	175 000	305 000
Total Assets	1 404 000	1 936 000	1 219 000	527 000
Total Equity	868 000	1 044 000	520 000	345 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 285 000	3 169 000	2 521 000	463 000
Expenditure	3 567 000	2 496 000	2 297 000	71 000
Operating Profit	−173 000	674 000	225 000	391 000
Financial Income	2 000	0	0	0
Financial Costs	6 000	2 000	1 000	0
Financial Balance	−4 000	−2 000	−1 000	0
Earnings Before Tax	−177 000	672 000	224 000	391 000
Tax	−1 000	148 000	49 000	86 000
Net Income	−176 000	524 000	175 000	305 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	54 000	22 000	0	0
Total Current Assets	1 350 000	1 914 000	1 219 000	527 000
Total Assets	1 404 000	1 936 000	1 219 000	527 000
Total Retained Equity	828 000	1 004 000	480 000	305 000
Total Equity	868 000	1 044 000	520 000	345 000
Total Long-Term Debt	0	1 000	2 000	0
Total Current Debt	537 000	892 000	698 000	182 000
Total Equity and Debt	1 404 000	1 936 000	1 219 000	527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 285 000	3 169 000	2 521 000	463 000
Other Income	0	0	0	0
Revenue	3 285 000	3 169 000	2 521 000	463 000
Cost of Goods Sold	637 000	711 000	387 000	19 000
Salary Costs	2 167 000	1 171 000	1 414 000	0
Depreciation	10 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	3 567 000	2 496 000	2 297 000	71 000
Operating Profit	−173 000	674 000	225 000	391 000
Financial Income	2 000	0	0	0
Financial Costs	6 000	2 000	1 000	0
Financial Balance	−4 000	−2 000	−1 000	0
Dividends	0	0	0	0
Net Income	−176 000	524 000	175 000	305 000

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	54 000	22 000	0	0
Total Tangible Assets	54 000	22 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	54 000	22 000	0	0
Stock	110 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 174 000	1 656 000	1 041 000	230 000
Total Current Assets	1 350 000	1 914 000	1 219 000	527 000
Total Assets	1 404 000	1 936 000	1 219 000	527 000
Total Equity	868 000	1 044 000	520 000	345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	0
Creditors	130 000	136 000	93 000	32 000
Unpaid Taxes	166 000	474 000	399 000	62 000
Dividends	0	0	0	0
Other Current Debt	241 000	132 000	158 000	1 000
Total Current Debt	537 000	892 000	698 000	182 000
Total Equity and Debt	1 404 000	1 936 000	1 219 000	527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−20,28 %	50,19 %	33,65 %	88,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,27 %	21,27 %	8,93 %	84,45 %
Current Ratio	2,51	2,15	1,75	2,9
Quick Ratio	3,16	2,15	1,75	2,9
Equity Ratio	0,62	0,54	0,43	0,65
Gross Profit Margin	80,61 %	77,56 %	84,65 %	95,9 %