GRAVVOLD AUTO AS

6644 BÆVERFJORD

Finances

Share Ownership

Return on Equity

−13,03 %

Current Ratio

1,67

Debt-to-Equity Ratio

1,06

Key figures (NOK)	2022	2021	2020
Revenue	1 282 000	1 316 000	1 162 000
Net Income	−58 000	67 000	236 000
Total Assets	1 319 000	1 277 000	1 344 000
Total Equity	445 000	503 000	436 000

Income (NOK)	2022	2021	2020
Revenue	1 282 000	1 316 000	1 162 000
Expenditure	1 324 000	1 201 000	825 000
Operating Profit	−42 000	115 000	337 000
Financial Income	0	0	0
Financial Costs	32 000	29 000	35 000
Financial Balance	−32 000	−29 000	−35 000
Earnings Before Tax	−74 000	86 000	302 000
Tax	−16 000	19 000	66 000
Net Income	−58 000	67 000	236 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	644 000	744 000	738 000
Total Current Assets	675 000	533 000	606 000
Total Assets	1 319 000	1 277 000	1 344 000
Total Retained Equity	245 000	303 000	236 000
Total Equity	445 000	503 000	436 000
Total Long-Term Debt	471 000	632 000	676 000
Total Current Debt	403 000	141 000	232 000
Total Equity and Debt	1 319 000	1 277 000	1 344 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 282 000	1 316 000	1 162 000
Other Income	0	0	0
Revenue	1 282 000	1 316 000	1 162 000
Cost of Goods Sold	30 000	33 000	17 000
Salary Costs	480 000	257 000	244 000
Depreciation	69 000	89 000	62 000
Impairment	0	0	0
Expenditure	1 324 000	1 201 000	825 000
Operating Profit	−42 000	115 000	337 000
Financial Income	0	0	0
Financial Costs	32 000	29 000	35 000
Financial Balance	−32 000	−29 000	−35 000
Dividends	0	0	0
Net Income	−58 000	67 000	236 000

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	128 000	180 000	103 000
Fixtures	515 000	564 000	634 000
Total Tangible Assets	644 000	744 000	738 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	644 000	744 000	738 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	67 000	263 000	206 000
Total Current Assets	675 000	533 000	606 000
Total Assets	1 319 000	1 277 000	1 344 000
Total Equity	445 000	503 000	436 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	471 000	632 000	676 000
Creditors	393 000	79 000	101 000
Unpaid Taxes	−57 000	16 000	74 000
Dividends	0	0	0
Other Current Debt	66 000	43 000	21 000
Total Current Debt	403 000	141 000	232 000
Total Equity and Debt	1 319 000	1 277 000	1 344 000

Financial indicators	2022	2021	2020
Return on Equity	−13,03 %	13,32 %	54,13 %
Debt-to-Equity Ratio	1,06	1,26	1,55
Operating Profit Margin	−3,28 %	8,74 %	29 %
Current Ratio	1,67	3,78	2,61
Quick Ratio	1,67	3,78	2,61
Equity Ratio	0,34	0,39	0,32
Gross Profit Margin	97,66 %	97,49 %	98,54 %