GUDVANGEN EIENDOM AS

5131 NYBORG

Finances

Share Ownership

Return on Equity

2,58 %

Current Ratio

2,11

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	490 000	509 000	464 000	470 000
Net Income	99 000	75 000	−22 000	88 000
Total Assets	4 348 000	4 504 000	5 730 000	5 922 000
Total Equity	3 833 000	3 734 000	3 659 000	3 680 000

Income (NOK)	2022	2021	2020	2019
Revenue	490 000	509 000	464 000	470 000
Expenditure	418 000	473 000	577 000	448 000
Operating Profit	72 000	36 000	−113 000	23 000
Financial Income	56 000	61 000	86 000	90 000
Financial Costs	1 000	1 000	0	0
Financial Balance	55 000	60 000	86 000	90 000
Earnings Before Tax	127 000	96 000	−28 000	112 000
Tax	28 000	21 000	−6 000	25 000
Net Income	99 000	75 000	−22 000	88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 063 000	4 347 000	5 512 000	5 668 000
Total Current Assets	285 000	157 000	218 000	254 000
Total Assets	4 348 000	4 504 000	5 730 000	5 922 000
Total Retained Equity	348 000	249 000	174 000	195 000
Total Equity	3 833 000	3 734 000	3 659 000	3 680 000
Total Long-Term Debt	380 000	667 000	1 920 000	2 130 000
Total Current Debt	135 000	103 000	151 000	112 000
Total Equity and Debt	4 348 000	4 504 000	5 730 000	5 922 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	502 000	0	433 000
Other Income	490 000	7 000	464 000	38 000
Revenue	490 000	509 000	464 000	470 000
Cost of Goods Sold	0	0	0	0
Salary Costs	140 000	132 000	147 000	143 000
Depreciation	84 000	84 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	418 000	473 000	577 000	448 000
Operating Profit	72 000	36 000	−113 000	23 000
Financial Income	56 000	61 000	86 000	90 000
Financial Costs	1 000	1 000	0	0
Financial Balance	55 000	60 000	86 000	90 000
Dividends	0	0	0	0
Net Income	99 000	75 000	−22 000	88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 754 000	1 838 000	1 922 000	2 006 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 754 000	1 838 000	1 922 000	2 006 000
Total Fiancial Fixed Assets	2 309 000	2 509 000	3 590 000	3 662 000
Total Fixed Assets	4 063 000	4 347 000	5 512 000	5 668 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	239 000	71 000	175 000	174 000
Total Current Assets	285 000	157 000	218 000	254 000
Total Assets	4 348 000	4 504 000	5 730 000	5 922 000
Total Equity	3 833 000	3 734 000	3 659 000	3 680 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	380 000	667 000	1 920 000	2 130 000
Creditors	49 000	21 000	94 000	29 000
Unpaid Taxes	29 000	32 000	34 000	33 000
Dividends	0	0	0	0
Other Current Debt	21 000	21 000	23 000	21 000
Total Current Debt	135 000	103 000	151 000	112 000
Total Equity and Debt	4 348 000	4 504 000	5 730 000	5 922 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,58 %	2,01 %	−0,6 %	2,39 %
Debt-to-Equity Ratio	0,1	0,18	0,52	0,58
Operating Profit Margin	14,69 %	7,07 %	−24,35 %	4,89 %
Current Ratio	2,11	1,52	1,44	2,27
Quick Ratio	2,11	1,52	1,44	2,27
Equity Ratio	0,88	0,83	0,64	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %