GODT BAD AS

0379 OSLO

Finances

Share Ownership

Return on Equity

46,16 %

Current Ratio

1,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 804 000	12 364 000	12 808 000	4 068 000
Net Income	457 000	203 000	334 000	−34 000
Total Assets	2 790 000	2 770 000	2 519 000	1 202 000
Total Equity	990 000	533 000	330 000	−4 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 804 000	12 364 000	12 808 000	4 068 000
Expenditure	11 222 000	12 102 000	12 392 000	4 102 000
Operating Profit	581 000	262 000	417 000	−34 000
Financial Income	7 000	1 000	4 000	0
Financial Costs	2 000	3 000	3 000	0
Financial Balance	5 000	−2 000	1 000	0
Earnings Before Tax	586 000	260 000	417 000	−34 000
Tax	129 000	57 000	83 000	0
Net Income	457 000	203 000	334 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 000	16 000	11 000	11 000
Total Current Assets	2 774 000	2 754 000	2 508 000	1 192 000
Total Assets	2 790 000	2 770 000	2 519 000	1 202 000
Total Retained Equity	960 000	503 000	300 000	−34 000
Total Equity	990 000	533 000	330 000	−4 000
Total Long-Term Debt	0	0	4 000	0
Total Current Debt	1 800 000	2 237 000	2 185 000	1 206 000
Total Equity and Debt	2 790 000	2 770 000	2 519 000	1 202 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 804 000	12 364 000	12 808 000	4 068 000
Other Income	0	0	0	0
Revenue	11 804 000	12 364 000	12 808 000	4 068 000
Cost of Goods Sold	4 657 000	5 134 000	5 360 000	1 374 000
Salary Costs	5 353 000	5 755 000	5 702 000	2 154 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 222 000	12 102 000	12 392 000	4 102 000
Operating Profit	581 000	262 000	417 000	−34 000
Financial Income	7 000	1 000	4 000	0
Financial Costs	2 000	3 000	3 000	0
Financial Balance	5 000	−2 000	1 000	0
Dividends	0	0	0	0
Net Income	457 000	203 000	334 000	−34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 000	6 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	11 000	11 000	11 000	11 000
Total Fixed Assets	16 000	16 000	11 000	11 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 357 000	2 541 000	1 650 000	988 000
Total Current Assets	2 774 000	2 754 000	2 508 000	1 192 000
Total Assets	2 790 000	2 770 000	2 519 000	1 202 000
Total Equity	990 000	533 000	330 000	−4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	4 000	0
Creditors	218 000	372 000	408 000	237 000
Unpaid Taxes	577 000	623 000	585 000	448 000
Dividends	0	0	0	0
Other Current Debt	876 000	1 176 000	1 112 000	521 000
Total Current Debt	1 800 000	2 237 000	2 185 000	1 206 000
Total Equity and Debt	2 790 000	2 770 000	2 519 000	1 202 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,16 %	38,09 %	101,21 %	850 %
Debt-to-Equity Ratio	0	0	0,01	−0
Operating Profit Margin	4,92 %	2,12 %	3,26 %	−0,84 %
Current Ratio	1,54	1,23	1,15	0,99
Quick Ratio	1,54	1,23	1,15	0,99
Equity Ratio	0,35	0,19	0,13	−0
Gross Profit Margin	60,55 %	58,48 %	58,15 %	66,22 %