GREÅKER BILKONTROLL AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

12,75 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 347 000	8 187 000	8 164 000	7 922 000
Net Income	19 000	111 000	219 000	148 000
Total Assets	1 564 000	1 465 000	1 607 000	1 348 000
Total Equity	149 000	130 000	152 000	104 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 347 000	8 187 000	8 164 000	7 922 000
Expenditure	8 326 000	8 043 000	7 884 000	7 733 000
Operating Profit	21 000	144 000	280 000	189 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	1 000	1 000	2 000	2 000
Financial Balance	3 000	2 000	1 000	1 000
Earnings Before Tax	24 000	146 000	281 000	191 000
Tax	5 000	34 000	62 000	42 000
Net Income	19 000	111 000	219 000	148 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	118 000	65 000	34 000
Total Current Assets	1 409 000	1 347 000	1 543 000	1 314 000
Total Assets	1 564 000	1 465 000	1 607 000	1 348 000
Total Retained Equity	49 000	30 000	52 000	4 000
Total Equity	149 000	130 000	152 000	104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 415 000	1 335 000	1 456 000	1 244 000
Total Equity and Debt	1 564 000	1 465 000	1 607 000	1 348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 347 000	8 175 000	8 164 000	7 922 000
Other Income	0	11 000	0	0
Revenue	8 347 000	8 187 000	8 164 000	7 922 000
Cost of Goods Sold	2 954 000	2 696 000	2 671 000	2 852 000
Salary Costs	3 484 000	3 515 000	3 534 000	3 487 000
Depreciation	21 000	20 000	13 000	6 000
Impairment	0	0	0	0
Expenditure	8 326 000	8 043 000	7 884 000	7 733 000
Operating Profit	21 000	144 000	280 000	189 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	1 000	1 000	2 000	2 000
Financial Balance	3 000	2 000	1 000	1 000
Dividends	0	0	0	0
Net Income	19 000	111 000	219 000	148 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	30 000	14 000	13 000
Real Eastate	0	0	0	1 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	115 000	68 000	48 000	17 000
Total Tangible Assets	115 000	68 000	48 000	18 000
Total Fiancial Fixed Assets	16 000	20 000	3 000	3 000
Total Fixed Assets	155 000	118 000	65 000	34 000
Stock	320 000	314 000	320 000	307 000
Total Investments	0	0	0	0
Cash, Bank	783 000	657 000	979 000	572 000
Total Current Assets	1 409 000	1 347 000	1 543 000	1 314 000
Total Assets	1 564 000	1 465 000	1 607 000	1 348 000
Total Equity	149 000	130 000	152 000	104 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	439 000	73 000	167 000	157 000
Unpaid Taxes	286 000	350 000	291 000	347 000
Dividends	0	0	0	0
Other Current Debt	690 000	899 000	984 000	735 000
Total Current Debt	1 415 000	1 335 000	1 456 000	1 244 000
Total Equity and Debt	1 564 000	1 465 000	1 607 000	1 348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,75 %	85,38 %	144,08 %	142,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,25 %	1,76 %	3,43 %	2,39 %
Current Ratio	1	1,01	1,06	1,06
Quick Ratio	1,29	1,32	1,36	1,4
Equity Ratio	0,1	0,09	0,09	0,08
Gross Profit Margin	64,61 %	67,07 %	67,28 %	64 %