GANGSTAD EIENDOM AS

7091 TILLER

Finances

Share Ownership

Return on Equity

4,31 %

Current Ratio

4,24

Debt-to-Equity Ratio

1,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	612 000	391 000	195 000	0
Net Income	148 000	73 000	12 000	1 000
Total Assets	8 998 000	10 640 000	5 425 000	101 000
Total Equity	3 433 000	3 286 000	1 512 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	612 000	391 000	195 000	0
Expenditure	198 000	160 000	81 000	1 000
Operating Profit	414 000	231 000	114 000	−1 000
Financial Income	0	0	0	0
Financial Costs	225 000	136 000	100 000	0
Financial Balance	−225 000	−136 000	−100 000	0
Earnings Before Tax	190 000	94 000	15 000	−1 000
Tax	42 000	21 000	3 000	−1 000
Net Income	148 000	73 000	12 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 666 000	8 588 000	3 830 000	1 000
Total Current Assets	331 000	2 052 000	1 595 000	99 000
Total Assets	8 998 000	10 640 000	5 425 000	101 000
Total Retained Equity	228 000	80 000	7 000	1 000
Total Equity	3 433 000	3 286 000	1 512 000	95 000
Total Long-Term Debt	5 486 000	5 616 000	2 481 000	0
Total Current Debt	78 000	1 739 000	1 432 000	6 000
Total Equity and Debt	8 998 000	10 640 000	5 425 000	101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	612 000	391 000	195 000	0
Revenue	612 000	391 000	195 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	198 000	160 000	81 000	1 000
Operating Profit	414 000	231 000	114 000	−1 000
Financial Income	0	0	0	0
Financial Costs	225 000	136 000	100 000	0
Financial Balance	−225 000	−136 000	−100 000	0
Dividends	0	0	0	0
Net Income	148 000	73 000	12 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	8 666 000	8 588 000	3 830 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 666 000	8 588 000	3 830 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 666 000	8 588 000	3 830 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	331 000	352 000	190 000	99 000
Total Current Assets	331 000	2 052 000	1 595 000	99 000
Total Assets	8 998 000	10 640 000	5 425 000	101 000
Total Equity	3 433 000	3 286 000	1 512 000	95 000
Short-Term Group Debt	0	1 700 000	1 406 000	6 000
Total Long-Term Debt	5 486 000	5 616 000	2 481 000	0
Creditors	1 000	1 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	35 000	17 000	23 000	0
Total Current Debt	78 000	1 739 000	1 432 000	6 000
Total Equity and Debt	8 998 000	10 640 000	5 425 000	101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,31 %	2,22 %	0,79 %	1,05 %
Debt-to-Equity Ratio	1,6	1,71	1,64	0
Operating Profit Margin	67,65 %	59,08 %	58,46 %	-
Current Ratio	4,24	1,18	1,11	16,5
Quick Ratio	4,24	1,18	1,11	16,5
Equity Ratio	0,38	0,31	0,28	0,94
Gross Profit Margin	100 %	100 %	100 %	-