GNT SOLUTIONS AS

4365 NÆRBØ

Finances

Share Ownership

Return on Equity

90,31 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	23 613 000	15 467 000	2 163 000
Net Income	3 552 000	3 094 000	385 000
Total Assets	9 609 000	7 229 000	3 238 000
Total Equity	3 933 000	2 380 000	1 286 000

Income (NOK)	2022	2021	2020
Revenue	23 613 000	15 467 000	2 163 000
Expenditure	19 064 000	11 498 000	1 671 000
Operating Profit	4 548 000	3 968 000	492 000
Financial Income	10 000	1 000	0
Financial Costs	3 000	1 000	0
Financial Balance	7 000	0	0
Earnings Before Tax	4 555 000	3 968 000	492 000
Tax	1 002 000	874 000	107 000
Net Income	3 552 000	3 094 000	385 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	469 000	159 000	93 000
Total Current Assets	9 139 000	7 070 000	3 145 000
Total Assets	9 609 000	7 229 000	3 238 000
Total Retained Equity	3 032 000	1 480 000	385 000
Total Equity	3 933 000	2 380 000	1 286 000
Total Long-Term Debt	14 000	12 000	14 000
Total Current Debt	5 662 000	4 837 000	1 938 000
Total Equity and Debt	9 609 000	7 229 000	3 238 000

Cash flow (NOK)	2022	2021	2020
Sales Income	23 606 000	15 467 000	2 163 000
Other Income	7 000	0	0
Revenue	23 613 000	15 467 000	2 163 000
Cost of Goods Sold	13 449 000	7 516 000	566 000
Salary Costs	4 026 000	3 050 000	883 000
Depreciation	134 000	47 000	0
Impairment	0	0	0
Expenditure	19 064 000	11 498 000	1 671 000
Operating Profit	4 548 000	3 968 000	492 000
Financial Income	10 000	1 000	0
Financial Costs	3 000	1 000	0
Financial Balance	7 000	0	0
Dividends	2 000 000	2 000 000	0
Net Income	3 552 000	3 094 000	385 000

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	469 000	159 000	93 000
Total Tangible Assets	469 000	159 000	93 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	469 000	159 000	93 000
Stock	1 349 000	1 603 000	775 000
Total Investments	0	0	0
Cash, Bank	5 725 000	3 645 000	531 000
Total Current Assets	9 139 000	7 070 000	3 145 000
Total Assets	9 609 000	7 229 000	3 238 000
Total Equity	3 933 000	2 380 000	1 286 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	14 000	12 000	14 000
Creditors	1 211 000	971 000	714 000
Unpaid Taxes	805 000	517 000	405 000
Dividends	2 000 000	2 000 000	0
Other Current Debt	646 000	474 000	726 000
Total Current Debt	5 662 000	4 837 000	1 938 000
Total Equity and Debt	9 609 000	7 229 000	3 238 000

Financial indicators	2022	2021	2020
Return on Equity	90,31 %	130 %	29,94 %
Debt-to-Equity Ratio	0	0,01	0,01
Operating Profit Margin	19,26 %	25,65 %	22,75 %
Current Ratio	1,61	1,46	1,62
Quick Ratio	2,12	2,19	2,7
Equity Ratio	0,41	0,33	0,4
Gross Profit Margin	43,04 %	51,41 %	73,83 %