GJEMNES BORETTSLAG

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

3,18 %

Current Ratio

6,48

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	487 000	479 000	479 000	455 000
Net Income	110 000	−153 000	80 000	13 000
Total Assets	4 707 000	4 646 000	4 618 000	4 589 000
Total Equity	3 454 000	3 344 000	3 497 000	3 417 000

Income (NOK)	2022	2021	2020	2019
Revenue	487 000	479 000	479 000	455 000
Expenditure	358 000	609 000	385 000	429 000
Operating Profit	129 000	−129 000	94 000	26 000
Financial Income	0	0	0	0
Financial Costs	19 000	24 000	14 000	14 000
Financial Balance	−19 000	−24 000	−14 000	−14 000
Earnings Before Tax	110 000	−153 000	80 000	13 000
Tax	0	0	0	0
Net Income	110 000	−153 000	80 000	13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 545 000	4 545 000	4 545 000	4 545 000
Total Current Assets	162 000	101 000	72 000	44 000
Total Assets	4 707 000	4 646 000	4 618 000	4 589 000
Total Retained Equity	3 453 000	3 343 000	3 496 000	3 416 000
Total Equity	3 454 000	3 344 000	3 497 000	3 417 000
Total Long-Term Debt	1 228 000	1 269 000	1 090 000	1 133 000
Total Current Debt	25 000	32 000	31 000	38 000
Total Equity and Debt	4 707 000	4 646 000	4 618 000	4 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	487 000	479 000	479 000	455 000
Revenue	487 000	479 000	479 000	455 000
Cost of Goods Sold	0	0	0	0
Salary Costs	58 000	60 000	64 000	64 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	358 000	609 000	385 000	429 000
Operating Profit	129 000	−129 000	94 000	26 000
Financial Income	0	0	0	0
Financial Costs	19 000	24 000	14 000	14 000
Financial Balance	−19 000	−24 000	−14 000	−14 000
Dividends	0	0	0	0
Net Income	110 000	−153 000	80 000	13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 545 000	4 545 000	4 545 000	4 545 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 545 000	4 545 000	4 545 000	4 545 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 545 000	4 545 000	4 545 000	4 545 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	101 000	72 000	39 000
Total Current Assets	162 000	101 000	72 000	44 000
Total Assets	4 707 000	4 646 000	4 618 000	4 589 000
Total Equity	3 454 000	3 344 000	3 497 000	3 417 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 228 000	1 269 000	1 090 000	1 133 000
Creditors	9 000	6 000	5 000	9 000
Unpaid Taxes	3 000	4 000	5 000	4 000
Dividends	0	0	0	0
Other Current Debt	13 000	22 000	21 000	25 000
Total Current Debt	25 000	32 000	31 000	38 000
Total Equity and Debt	4 707 000	4 646 000	4 618 000	4 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,18 %	−4,58 %	2,29 %	0,38 %
Debt-to-Equity Ratio	0,36	0,38	0,31	0,33
Operating Profit Margin	26,49 %	−26,93 %	19,62 %	5,71 %
Current Ratio	6,48	3,16	2,32	1,16
Quick Ratio	6,48	3,16	2,32	1,16
Equity Ratio	0,73	0,72	0,76	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %