GEMT AS

0659 OSLO

Finances

Share Ownership

Return on Equity

30,41 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 189 000	34 848 000	32 744 000	23 832 000
Net Income	4 359 000	2 443 000	1 650 000	965 000
Total Assets	30 230 000	35 375 000	34 811 000	33 240 000
Total Equity	14 336 000	13 977 000	15 534 000	13 884 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 189 000	34 848 000	32 744 000	23 832 000
Expenditure	32 151 000	31 143 000	30 045 000	22 090 000
Operating Profit	6 037 000	3 705 000	2 698 000	1 742 000
Financial Income	3 000	0	0	1 000
Financial Costs	508 000	620 000	641 000	543 000
Financial Balance	−505 000	−620 000	−641 000	−542 000
Earnings Before Tax	5 532 000	3 085 000	2 058 000	1 200 000
Tax	1 173 000	642 000	407 000	235 000
Net Income	4 359 000	2 443 000	1 650 000	965 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 120 000	28 222 000	28 045 000	27 972 000
Total Current Assets	6 110 000	7 152 000	6 766 000	5 268 000
Total Assets	30 230 000	35 375 000	34 811 000	33 240 000
Total Retained Equity	14 236 000	13 877 000	15 434 000	13 784 000
Total Equity	14 336 000	13 977 000	15 534 000	13 884 000
Total Long-Term Debt	10 112 000	14 753 000	16 473 000	16 518 000
Total Current Debt	5 782 000	6 644 000	2 804 000	2 838 000
Total Equity and Debt	30 230 000	35 375 000	34 811 000	33 240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 189 000	0	0	0
Other Income	0	34 848 000	32 744 000	23 832 000
Revenue	38 189 000	34 848 000	32 744 000	23 832 000
Cost of Goods Sold	14 285 000	3 135 000	3 489 000	3 046 000
Salary Costs	13 725 000	13 302 000	12 392 000	10 213 000
Depreciation	138 000	38 000	21 000	155 000
Impairment	0	0	0	0
Expenditure	32 151 000	31 143 000	30 045 000	22 090 000
Operating Profit	6 037 000	3 705 000	2 698 000	1 742 000
Financial Income	3 000	0	0	1 000
Financial Costs	508 000	620 000	641 000	543 000
Financial Balance	−505 000	−620 000	−641 000	−542 000
Dividends	0	3 600 000	0	400 000
Net Income	4 359 000	2 443 000	1 650 000	965 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	77 000	110 000	154 000	81 000
Real Eastate	23 574 000	27 890 000	27 890 000	27 890 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	470 000	222 000	0	0
Total Tangible Assets	24 044 000	28 112 000	27 890 000	27 890 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 120 000	28 222 000	28 045 000	27 972 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	715 000	644 000	514 000	398 000
Total Current Assets	6 110 000	7 152 000	6 766 000	5 268 000
Total Assets	30 230 000	35 375 000	34 811 000	33 240 000
Total Equity	14 336 000	13 977 000	15 534 000	13 884 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 112 000	14 753 000	16 473 000	16 518 000
Creditors	454 000	0	0	0
Unpaid Taxes	736 000	964 000	928 000	696 000
Dividends	0	3 600 000	0	400 000
Other Current Debt	1 430 000	1 457 000	1 485 000	1 081 000
Total Current Debt	5 782 000	6 644 000	2 804 000	2 838 000
Total Equity and Debt	30 230 000	35 375 000	34 811 000	33 240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,41 %	17,48 %	10,62 %	6,95 %
Debt-to-Equity Ratio	0,71	1,06	1,06	1,19
Operating Profit Margin	15,81 %	10,63 %	8,24 %	7,31 %
Current Ratio	1,06	1,08	2,41	1,86
Quick Ratio	1,06	1,08	2,41	1,86
Equity Ratio	0,47	0,4	0,45	0,42
Gross Profit Margin	62,59 %	91 %	89,34 %	87,22 %