AS Gjetemyrsveien nr 73

0179 OSLO

Finances

Share Ownership

Return on Equity

39,48 %

Current Ratio

6,81

Debt-to-Equity Ratio

3,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 468 000	4 799 000	2 714 000	2 716 000
Net Income	595 000	−2 218 000	493 000	187 000
Total Assets	6 755 000	6 768 000	8 846 000	8 626 000
Total Equity	1 507 000	912 000	3 130 000	2 637 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 468 000	4 799 000	2 714 000	2 716 000
Expenditure	2 725 000	6 924 000	2 086 000	2 352 000
Operating Profit	743 000	−2 125 000	628 000	364 000
Financial Income	12 000	14 000	13 000	15 000
Financial Costs	160 000	107 000	149 000	192 000
Financial Balance	−148 000	−93 000	−136 000	−177 000
Earnings Before Tax	595 000	−2 218 000	493 000	187 000
Tax	0	0	0	0
Net Income	595 000	−2 218 000	493 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 128 000	5 368 000	5 608 000	5 848 000
Total Current Assets	1 627 000	1 400 000	3 238 000	2 778 000
Total Assets	6 755 000	6 768 000	8 846 000	8 626 000
Total Retained Equity	−252 000	−847 000	1 371 000	879 000
Total Equity	1 507 000	912 000	3 130 000	2 637 000
Total Long-Term Debt	5 008 000	5 259 000	5 518 000	5 739 000
Total Current Debt	239 000	597 000	198 000	249 000
Total Equity and Debt	6 755 000	6 768 000	8 846 000	8 626 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 468 000	4 799 000	2 714 000	2 716 000
Revenue	3 468 000	4 799 000	2 714 000	2 716 000
Cost of Goods Sold	0	0	0	0
Salary Costs	85 000	83 000	90 000	77 000
Depreciation	240 000	240 000	240 000	240 000
Impairment	0	0	0	0
Expenditure	2 725 000	6 924 000	2 086 000	2 352 000
Operating Profit	743 000	−2 125 000	628 000	364 000
Financial Income	12 000	14 000	13 000	15 000
Financial Costs	160 000	107 000	149 000	192 000
Financial Balance	−148 000	−93 000	−136 000	−177 000
Dividends	0	0	0	0
Net Income	595 000	−2 218 000	493 000	187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 128 000	5 368 000	5 608 000	5 848 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 128 000	5 368 000	5 608 000	5 848 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 128 000	5 368 000	5 608 000	5 848 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 420 000	1 299 000	3 131 000	2 690 000
Total Current Assets	1 627 000	1 400 000	3 238 000	2 778 000
Total Assets	6 755 000	6 768 000	8 846 000	8 626 000
Total Equity	1 507 000	912 000	3 130 000	2 637 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 008 000	5 259 000	5 518 000	5 739 000
Creditors	3 000	511 000	102 000	141 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	236 000	86 000	96 000	108 000
Total Current Debt	239 000	597 000	198 000	249 000
Total Equity and Debt	6 755 000	6 768 000	8 846 000	8 626 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,48 %	−243,2 %	15,75 %	7,09 %
Debt-to-Equity Ratio	3,32	5,77	1,76	2,18
Operating Profit Margin	21,42 %	−44,28 %	23,14 %	13,4 %
Current Ratio	6,81	2,35	16,35	11,16
Quick Ratio	6,81	2,35	16,35	11,16
Equity Ratio	0,22	0,13	0,35	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %