GNDR CONSULTING AS

1415 OPPEGÅRD

Finances

Share Ownership

Return on Equity

1 378,46 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	1 966 000	1 313 000	1 272 000
Net Income	896 000	291 000	294 000
Total Assets	176 000	475 000	456 000
Total Equity	65 000	65 000	49 000

Income (NOK)	2022	2021	2020
Revenue	1 966 000	1 313 000	1 272 000
Expenditure	803 000	940 000	895 000
Operating Profit	1 163 000	374 000	377 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	1 163 000	374 000	377 000
Tax	267 000	82 000	83 000
Net Income	896 000	291 000	294 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	15 000	25 000	0
Total Current Assets	161 000	450 000	456 000
Total Assets	176 000	475 000	456 000
Total Retained Equity	35 000	35 000	19 000
Total Equity	65 000	65 000	49 000
Total Long-Term Debt	0	0	0
Total Current Debt	110 000	410 000	407 000
Total Equity and Debt	176 000	475 000	456 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 958 000	1 286 000	1 257 000
Other Income	7 000	27 000	15 000
Revenue	1 966 000	1 313 000	1 272 000
Cost of Goods Sold	137 000	310 000	110 000
Salary Costs	298 000	405 000	547 000
Depreciation	10 000	5 000	0
Impairment	0	0	0
Expenditure	803 000	940 000	895 000
Operating Profit	1 163 000	374 000	377 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	275 000	275 000
Net Income	896 000	291 000	294 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	15 000	25 000	0
Total Tangible Assets	15 000	25 000	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	15 000	25 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	143 000	447 000	455 000
Total Current Assets	161 000	450 000	456 000
Total Assets	176 000	475 000	456 000
Total Equity	65 000	65 000	49 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	25 000	0
Unpaid Taxes	59 000	33 000	54 000
Dividends	0	275 000	275 000
Other Current Debt	36 000	−5 000	−4 000
Total Current Debt	110 000	410 000	407 000
Total Equity and Debt	176 000	475 000	456 000

Financial indicators	2022	2021	2020
Return on Equity	1 378,46 %	447,69 %	600 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	59,16 %	28,48 %	29,64 %
Current Ratio	1,46	1,1	1,12
Quick Ratio	1,46	1,1	1,12
Equity Ratio	0,37	0,14	0,11
Gross Profit Margin	93,03 %	76,39 %	91,35 %