GUDBRANDSDAL REVISJON AS

2640 VINSTRA

Finances

Share Ownership

Return on Equity

520,28 %

Current Ratio

0,96

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 860 000	7 928 000	7 605 000	7 267 000
Net Income	2 206 000	1 752 000	1 835 000	1 343 000
Total Assets	3 090 000	2 735 000	4 038 000	3 770 000
Total Equity	424 000	419 000	1 966 000	1 431 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 860 000	7 928 000	7 605 000	7 267 000
Expenditure	6 067 000	5 600 000	5 249 000	5 428 000
Operating Profit	2 794 000	2 328 000	2 356 000	1 840 000
Financial Income	35 000	19 000	31 000	26 000
Financial Costs	0	79 000	33 000	123 000
Financial Balance	35 000	−60 000	−2 000	−97 000
Earnings Before Tax	2 828 000	2 268 000	2 353 000	1 743 000
Tax	622 000	515 000	518 000	400 000
Net Income	2 206 000	1 752 000	1 835 000	1 343 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	542 000	685 000	78 000	90 000
Total Current Assets	2 549 000	2 050 000	3 960 000	3 680 000
Total Assets	3 090 000	2 735 000	4 038 000	3 770 000
Total Retained Equity	394 000	389 000	1 936 000	1 401 000
Total Equity	424 000	419 000	1 966 000	1 431 000
Total Long-Term Debt	13 000	23 000	711 000	970 000
Total Current Debt	2 653 000	2 293 000	1 361 000	1 369 000
Total Equity and Debt	3 090 000	2 735 000	4 038 000	3 770 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 619 000	7 628 000	7 301 000	6 953 000
Other Income	241 000	300 000	304 000	314 000
Revenue	8 860 000	7 928 000	7 605 000	7 267 000
Cost of Goods Sold	171 000	228 000	262 000	267 000
Salary Costs	4 765 000	4 369 000	4 041 000	4 026 000
Depreciation	60 000	21 000	12 000	12 000
Impairment	0	0	0	0
Expenditure	6 067 000	5 600 000	5 249 000	5 428 000
Operating Profit	2 794 000	2 328 000	2 356 000	1 840 000
Financial Income	35 000	19 000	31 000	26 000
Financial Costs	0	79 000	33 000	123 000
Financial Balance	35 000	−60 000	−2 000	−97 000
Dividends	0	0	0	0
Net Income	2 206 000	1 752 000	1 835 000	1 343 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	89 000	140 000	0	0
Total Intangible Assets	89 000	140 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	45 000	3 000	15 000
Total Tangible Assets	36 000	45 000	3 000	15 000
Total Fiancial Fixed Assets	417 000	500 000	75 000	75 000
Total Fixed Assets	542 000	685 000	78 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	747 000	702 000	2 388 000	1 531 000
Total Current Assets	2 549 000	2 050 000	3 960 000	3 680 000
Total Assets	3 090 000	2 735 000	4 038 000	3 770 000
Total Equity	424 000	419 000	1 966 000	1 431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	23 000	711 000	970 000
Creditors	2 000	43 000	25 000	35 000
Unpaid Taxes	344 000	494 000	396 000	513 000
Dividends	0	0	0	0
Other Current Debt	1 675 000	1 239 000	414 000	408 000
Total Current Debt	2 653 000	2 293 000	1 361 000	1 369 000
Total Equity and Debt	3 090 000	2 735 000	4 038 000	3 770 000

Financial indicators	2022	2021	2020	2019
Return on Equity	520,28 %	418,14 %	93,34 %	93,85 %
Debt-to-Equity Ratio	0,03	0,05	0,36	0,68
Operating Profit Margin	31,53 %	29,36 %	30,98 %	25,32 %
Current Ratio	0,96	0,89	2,91	2,69
Quick Ratio	0,96	0,89	2,91	2,69
Equity Ratio	0,14	0,15	0,49	0,38
Gross Profit Margin	98,07 %	97,12 %	96,55 %	96,33 %