GODAHL EIENDOM AS

2730 LUNNER

Finances

Share Ownership

Return on Equity

26,31 %

Current Ratio

−0,04

Debt-to-Equity Ratio

6,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 837 000	1 727 000	1 519 000	1 466 000
Net Income	543 000	514 000	284 000	344 000
Total Assets	16 026 000	16 039 000	14 344 000	13 867 000
Total Equity	2 064 000	1 521 000	1 008 000	1 068 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 837 000	1 727 000	1 519 000	1 466 000
Expenditure	632 000	525 000	348 000	450 000
Operating Profit	1 205 000	1 202 000	1 171 000	1 016 000
Financial Income	0	0	0	0
Financial Costs	662 000	688 000	887 000	672 000
Financial Balance	−662 000	−688 000	−887 000	−672 000
Earnings Before Tax	543 000	514 000	284 000	344 000
Tax	0	0	0	0
Net Income	543 000	514 000	284 000	344 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 052 000	16 022 000	14 319 000	13 816 000
Total Current Assets	−26 000	18 000	25 000	50 000
Total Assets	16 026 000	16 039 000	14 344 000	13 867 000
Total Retained Equity	724 000	181 000	−332 000	−272 000
Total Equity	2 064 000	1 521 000	1 008 000	1 068 000
Total Long-Term Debt	13 324 000	14 230 000	12 849 000	12 308 000
Total Current Debt	637 000	288 000	487 000	491 000
Total Equity and Debt	16 026 000	16 039 000	14 344 000	13 867 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 837 000	1 727 000	1 519 000	1 466 000
Other Income	0	0	0	0
Revenue	1 837 000	1 727 000	1 519 000	1 466 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	28 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	632 000	525 000	348 000	450 000
Operating Profit	1 205 000	1 202 000	1 171 000	1 016 000
Financial Income	0	0	0	0
Financial Costs	662 000	688 000	887 000	672 000
Financial Balance	−662 000	−688 000	−887 000	−672 000
Dividends	0	0	0	0
Net Income	543 000	514 000	284 000	344 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	608 000	608 000	608 000	608 000
Real Eastate	15 442 000	15 312 000	13 610 000	13 107 000
Machinery and Plant Facilities	0	100 000	100 000	102 000
Fixtures	2 000	2 000	2 000	0
Total Tangible Assets	15 444 000	15 414 000	13 711 000	13 208 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 052 000	16 022 000	14 319 000	13 816 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	1 000
Total Current Assets	−26 000	18 000	25 000	50 000
Total Assets	16 026 000	16 039 000	14 344 000	13 867 000
Total Equity	2 064 000	1 521 000	1 008 000	1 068 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 324 000	14 230 000	12 849 000	12 308 000
Creditors	637 000	288 000	0	329 000
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	0	0	487 000	161 000
Total Current Debt	637 000	288 000	487 000	491 000
Total Equity and Debt	16 026 000	16 039 000	14 344 000	13 867 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,31 %	33,79 %	28,17 %	32,21 %
Debt-to-Equity Ratio	6,46	9,36	12,75	11,52
Operating Profit Margin	65,6 %	69,6 %	77,09 %	69,3 %
Current Ratio	−0,04	0,06	0,05	0,1
Quick Ratio	−0,04	0,06	0,05	0,1
Equity Ratio	0,13	0,09	0,07	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %