GARDER CONSULT AS

0783 OSLO

Finances

Share Ownership

Return on Equity

20,07 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 580 000	307 000	598 000	223 000
Net Income	1 016 000	4 800 000	47 000	208 000
Total Assets	5 323 000	5 701 000	4 426 000	4 091 000
Total Equity	5 062 000	4 046 000	696 000	649 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 580 000	307 000	598 000	223 000
Expenditure	279 000	342 000	746 000	443 000
Operating Profit	1 301 000	−35 000	−148 000	−219 000
Financial Income	2 000	4 827 000	164 000	380 000
Financial Costs	0	0	0	0
Financial Balance	2 000	4 827 000	164 000	380 000
Earnings Before Tax	1 303 000	4 792 000	16 000	161 000
Tax	287 000	−7 000	−31 000	−47 000
Net Income	1 016 000	4 800 000	47 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 755 000	4 642 000	3 647 000	3 676 000
Total Current Assets	569 000	1 058 000	779 000	415 000
Total Assets	5 323 000	5 701 000	4 426 000	4 091 000
Total Retained Equity	4 595 000	3 579 000	229 000	182 000
Total Equity	5 062 000	4 046 000	696 000	649 000
Total Long-Term Debt	0	0	3 300 000	6 617 000
Total Current Debt	261 000	1 655 000	429 000	132 000
Total Equity and Debt	5 323 000	5 701 000	4 426 000	4 091 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	488 000	169 000	462 000	100 000
Other Income	1 092 000	139 000	136 000	123 000
Revenue	1 580 000	307 000	598 000	223 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	0	282 000	283 000
Depreciation	16 000	76 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	279 000	342 000	746 000	443 000
Operating Profit	1 301 000	−35 000	−148 000	−219 000
Financial Income	2 000	4 827 000	164 000	380 000
Financial Costs	0	0	0	0
Financial Balance	2 000	4 827 000	164 000	380 000
Dividends	0	1 450 000	0	0
Net Income	1 016 000	4 800 000	47 000	208 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	749 000	1 036 000	1 028 000	998 000
Real Eastate	0	2 442 000	2 501 000	2 561 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	64 000	0	0
Total Tangible Assets	55 000	2 506 000	2 501 000	2 561 000
Total Fiancial Fixed Assets	3 951 000	1 101 000	117 000	117 000
Total Fixed Assets	4 755 000	4 642 000	3 647 000	3 676 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	148 000	1 008 000	741 000	235 000
Total Current Assets	569 000	1 058 000	779 000	415 000
Total Assets	5 323 000	5 701 000	4 426 000	4 091 000
Total Equity	5 062 000	4 046 000	696 000	649 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	3 300 000	6 617 000
Creditors	169 000	5 000	21 000	10 000
Unpaid Taxes	0	0	38 000	21 000
Dividends	0	1 450 000	0	0
Other Current Debt	92 000	200 000	370 000	101 000
Total Current Debt	261 000	1 655 000	429 000	132 000
Total Equity and Debt	5 323 000	5 701 000	4 426 000	4 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,07 %	118,64 %	6,75 %	32,05 %
Debt-to-Equity Ratio	0	0	4,74	10,2
Operating Profit Margin	82,34 %	−11,4 %	−24,75 %	−98,21 %
Current Ratio	2,18	0,64	1,82	3,14
Quick Ratio	2,18	0,64	1,82	3,14
Equity Ratio	0,95	0,71	0,16	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %