GJØBI EIENDOM AS

2821 GJØVIK

Finances

Return on Equity

−50,26 %

Current Ratio

0,26

Debt-to-Equity Ratio

12,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 678 000	5 553 000	4 275 000	3 675 000
Net Income	−882 000	143 000	46 000	28 000
Total Assets	26 941 000	30 151 000	25 372 000	22 845 000
Total Equity	1 755 000	2 637 000	2 494 000	2 448 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 678 000	5 553 000	4 275 000	3 675 000
Expenditure	4 892 000	4 660 000	3 530 000	2 961 000
Operating Profit	−214 000	894 000	746 000	714 000
Financial Income	48 000	48 000	43 000	40 000
Financial Costs	965 000	751 000	727 000	719 000
Financial Balance	−917 000	−703 000	−684 000	−679 000
Earnings Before Tax	−1 130 000	192 000	62 000	36 000
Tax	−248 000	49 000	16 000	8 000
Net Income	−882 000	143 000	46 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 029 000	25 517 000	24 795 000	21 922 000
Total Current Assets	912 000	4 634 000	576 000	924 000
Total Assets	26 941 000	30 151 000	25 372 000	22 845 000
Total Retained Equity	1 655 000	2 537 000	2 394 000	2 348 000
Total Equity	1 755 000	2 637 000	2 494 000	2 448 000
Total Long-Term Debt	21 725 000	24 531 000	20 181 000	18 667 000
Total Current Debt	3 461 000	2 982 000	2 696 000	1 730 000
Total Equity and Debt	26 941 000	30 151 000	25 372 000	22 845 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	4 000
Other Income	4 678 000	5 553 000	4 275 000	3 671 000
Revenue	4 678 000	5 553 000	4 275 000	3 675 000
Cost of Goods Sold	11 000	21 000	16 000	12 000
Salary Costs	2 024 000	1 487 000	1 250 000	986 000
Depreciation	38 000	38 000	38 000	38 000
Impairment	0	0	0	0
Expenditure	4 892 000	4 660 000	3 530 000	2 961 000
Operating Profit	−214 000	894 000	746 000	714 000
Financial Income	48 000	48 000	43 000	40 000
Financial Costs	965 000	751 000	727 000	719 000
Financial Balance	−917 000	−703 000	−684 000	−679 000
Dividends	0	0	0	0
Net Income	−882 000	143 000	46 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 816 000	25 417 000	24 657 000	20 653 000
Machinery and Plant Facilities	138 000	0	0	0
Fixtures	76 000	101 000	138 000	176 000
Total Tangible Assets	26 029 000	25 517 000	24 795 000	20 829 000
Total Fiancial Fixed Assets	0	0	0	1 093 000
Total Fixed Assets	26 029 000	25 517 000	24 795 000	21 922 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	238 000	831 000	511 000	863 000
Total Current Assets	912 000	4 634 000	576 000	924 000
Total Assets	26 941 000	30 151 000	25 372 000	22 845 000
Total Equity	1 755 000	2 637 000	2 494 000	2 448 000
Short-Term Group Debt	450 000	580 000	341 000	1 000 000
Total Long-Term Debt	21 725 000	24 531 000	20 181 000	18 667 000
Creditors	987 000	716 000	334 000	216 000
Unpaid Taxes	132 000	98 000	113 000	149 000
Dividends	0	0	0	0
Other Current Debt	1 892 000	1 589 000	1 874 000	325 000
Total Current Debt	3 461 000	2 982 000	2 696 000	1 730 000
Total Equity and Debt	26 941 000	30 151 000	25 372 000	22 845 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,26 %	5,42 %	1,84 %	1,14 %
Debt-to-Equity Ratio	12,38	9,3	8,09	7,63
Operating Profit Margin	−4,57 %	16,1 %	17,45 %	19,43 %
Current Ratio	0,26	1,55	0,21	0,53
Quick Ratio	0,26	1,55	0,21	0,53
Equity Ratio	0,07	0,09	0,1	0,11
Gross Profit Margin	99,76 %	99,62 %	99,63 %	99,67 %