GUDVANG EIENDOM AS

7580 SELBU

Finances

Return on Equity

−5 %

Current Ratio

193,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	994 000	5 780 000	364 000	457 000
Net Income	−2 343 000	11 477 000	42 000	3 987 000
Total Assets	47 038 000	49 376 000	37 899 000	38 628 000
Total Equity	46 906 000	49 249 000	37 772 000	38 280 000

Income (NOK)	2022	2021	2020	2019
Revenue	994 000	5 780 000	364 000	457 000
Expenditure	1 713 000	487 000	297 000	308 000
Operating Profit	−718 000	5 293 000	67 000	150 000
Financial Income	2 397 000	9 530 000	2 686 000	4 437 000
Financial Costs	4 022 000	3 346 000	2 711 000	600 000
Financial Balance	−1 625 000	6 184 000	−25 000	3 837 000
Earnings Before Tax	−2 343 000	11 477 000	42 000	3 987 000
Tax	0	0	0	0
Net Income	−2 343 000	11 477 000	42 000	3 987 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 244 000	21 380 000	9 720 000	9 853 000
Total Current Assets	25 794 000	27 997 000	28 179 000	28 774 000
Total Assets	47 038 000	49 376 000	37 899 000	38 628 000
Total Retained Equity	42 115 000	44 458 000	32 981 000	33 489 000
Total Equity	46 906 000	49 249 000	37 772 000	38 280 000
Total Long-Term Debt	0	0	98 000	98 000
Total Current Debt	133 000	127 000	29 000	250 000
Total Equity and Debt	47 038 000	49 376 000	37 899 000	38 628 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	518 000	0	70 000	42 000
Other Income	477 000	5 780 000	294 000	415 000
Revenue	994 000	5 780 000	364 000	457 000
Cost of Goods Sold	216 000	1 000	0	0
Salary Costs	0	0	0	0
Depreciation	595 000	209 000	91 000	72 000
Impairment	0	0	0	0
Expenditure	1 713 000	487 000	297 000	308 000
Operating Profit	−718 000	5 293 000	67 000	150 000
Financial Income	2 397 000	9 530 000	2 686 000	4 437 000
Financial Costs	4 022 000	3 346 000	2 711 000	600 000
Financial Balance	−1 625 000	6 184 000	−25 000	3 837 000
Dividends	0	0	550 000	250 000
Net Income	−2 343 000	11 477 000	42 000	3 987 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	759 000	759 000	759 000	759 000
Real Eastate	12 133 000	12 115 000	5 831 000	5 831 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 312 000	6 005 000	2 867 000	2 594 000
Total Tangible Assets	18 445 000	18 120 000	8 698 000	8 426 000
Total Fiancial Fixed Assets	2 039 000	2 501 000	262 000	669 000
Total Fixed Assets	21 244 000	21 380 000	9 720 000	9 853 000
Stock	0	0	0	0
Total Investments	22 582 000	26 366 000	26 158 000	26 743 000
Cash, Bank	3 150 000	1 535 000	1 437 000	1 734 000
Total Current Assets	25 794 000	27 997 000	28 179 000	28 774 000
Total Assets	47 038 000	49 376 000	37 899 000	38 628 000
Total Equity	46 906 000	49 249 000	37 772 000	38 280 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	98 000	98 000
Creditors	30 000	29 000	0	0
Unpaid Taxes	4 000	0	0	0
Dividends	0	0	550 000	250 000
Other Current Debt	98 000	98 000	29 000	0
Total Current Debt	133 000	127 000	29 000	250 000
Total Equity and Debt	47 038 000	49 376 000	37 899 000	38 628 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5 %	23,3 %	0,11 %	10,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−72,23 %	91,57 %	18,41 %	32,82 %
Current Ratio	193,94	220,45	971,69	115,1
Quick Ratio	193,94	220,45	971,69	115,1
Equity Ratio	1	1	1	0,99
Gross Profit Margin	78,27 %	99,98 %	100 %	100 %