GJØSTØL EIENDOM AS

1405 LANGHUS

Finances

Share Ownership

Return on Equity

−5,01 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	378 000	900 000	886 000	845 000
Net Income	−188 000	247 000	194 000	112 000
Total Assets	6 801 000	6 818 000	6 526 000	6 720 000
Total Equity	3 752 000	1 614 000	366 000	172 000

Income (NOK)	2022	2021	2020	2019
Revenue	378 000	900 000	886 000	845 000
Expenditure	579 000	561 000	613 000	558 000
Operating Profit	−202 000	339 000	274 000	287 000
Financial Income	1 000	4 000	6 000	8 000
Financial Costs	40 000	25 000	30 000	116 000
Financial Balance	−39 000	−21 000	−24 000	−108 000
Earnings Before Tax	−242 000	317 000	249 000	179 000
Tax	−53 000	70 000	55 000	68 000
Net Income	−188 000	247 000	194 000	112 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 933 000	6 135 000	6 370 000	6 535 000
Total Current Assets	868 000	683 000	157 000	185 000
Total Assets	6 801 000	6 818 000	6 526 000	6 720 000
Total Retained Equity	3 652 000	1 514 000	266 000	72 000
Total Equity	3 752 000	1 614 000	366 000	172 000
Total Long-Term Debt	2 491 000	5 089 000	6 064 000	1 011 000
Total Current Debt	558 000	115 000	96 000	5 536 000
Total Equity and Debt	6 801 000	6 818 000	6 526 000	6 720 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	378 000	900 000	876 000	845 000
Other Income	0	0	10 000	0
Revenue	378 000	900 000	886 000	845 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	255 000	255 000	250 000	247 000
Impairment	0	0	0	0
Expenditure	579 000	561 000	613 000	558 000
Operating Profit	−202 000	339 000	274 000	287 000
Financial Income	1 000	4 000	6 000	8 000
Financial Costs	40 000	25 000	30 000	116 000
Financial Balance	−39 000	−21 000	−24 000	−108 000
Dividends	0	0	0	0
Net Income	−188 000	247 000	194 000	112 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	78 000	24 000	3 000	0
Real Eastate	5 856 000	6 111 000	6 366 000	6 535 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 856 000	6 111 000	6 366 000	6 535 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 933 000	6 135 000	6 370 000	6 535 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	300 000	151 000	180 000
Total Current Assets	868 000	683 000	157 000	185 000
Total Assets	6 801 000	6 818 000	6 526 000	6 720 000
Total Equity	3 752 000	1 614 000	366 000	172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 491 000	5 089 000	6 064 000	1 011 000
Creditors	0	0	0	0
Unpaid Taxes	30 000	23 000	27 000	30 000
Dividends	0	0	0	0
Other Current Debt	529 000	1 000	0	5 450 000
Total Current Debt	558 000	115 000	96 000	5 536 000
Total Equity and Debt	6 801 000	6 818 000	6 526 000	6 720 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,01 %	15,3 %	53,01 %	65,12 %
Debt-to-Equity Ratio	0,66	3,15	16,57	5,88
Operating Profit Margin	−53,44 %	37,67 %	30,93 %	33,96 %
Current Ratio	1,56	5,94	1,64	0,03
Quick Ratio	1,56	5,94	1,64	0,03
Equity Ratio	0,55	0,24	0,06	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %