GOBERG EIENDOM AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

9,98 %

Current Ratio

2,4

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	942 000	895 000	842 000	842 000
Net Income	282 000	359 000	352 000	306 000
Total Assets	5 459 000	5 377 000	5 067 000	5 386 000
Total Equity	2 826 000	2 544 000	2 184 000	2 238 000

Income (NOK)	2022	2021	2020	2019
Revenue	942 000	895 000	842 000	842 000
Expenditure	466 000	338 000	275 000	324 000
Operating Profit	476 000	556 000	567 000	519 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	117 000	98 000	117 000	129 000
Financial Balance	−115 000	−96 000	−115 000	−127 000
Earnings Before Tax	362 000	460 000	452 000	392 000
Tax	80 000	101 000	100 000	86 000
Net Income	282 000	359 000	352 000	306 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 137 000	4 277 000	4 596 000	4 746 000
Total Current Assets	1 322 000	1 100 000	470 000	640 000
Total Assets	5 459 000	5 377 000	5 067 000	5 386 000
Total Retained Equity	2 316 000	2 034 000	1 674 000	1 728 000
Total Equity	2 826 000	2 544 000	2 184 000	2 238 000
Total Long-Term Debt	2 083 000	2 261 000	2 441 000	2 600 000
Total Current Debt	550 000	572 000	441 000	547 000
Total Equity and Debt	5 459 000	5 377 000	5 067 000	5 386 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	942 000	895 000	842 000	842 000
Revenue	942 000	895 000	842 000	842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	153 000	158 000	165 000	165 000
Impairment	0	0	0	0
Expenditure	466 000	338 000	275 000	324 000
Operating Profit	476 000	556 000	567 000	519 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	117 000	98 000	117 000	129 000
Financial Balance	−115 000	−96 000	−115 000	−127 000
Dividends	0	0	0	0
Net Income	282 000	359 000	352 000	306 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	85 000	72 000	57 000	42 000
Real Eastate	4 052 000	4 204 000	4 537 000	4 696 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	2 000	8 000
Total Tangible Assets	4 052 000	4 204 000	4 539 000	4 704 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 137 000	4 277 000	4 596 000	4 746 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	147 000	481 000	192 000	277 000
Total Current Assets	1 322 000	1 100 000	470 000	640 000
Total Assets	5 459 000	5 377 000	5 067 000	5 386 000
Total Equity	2 826 000	2 544 000	2 184 000	2 238 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 083 000	2 261 000	2 441 000	2 600 000
Creditors	26 000	22 000	20 000	28 000
Unpaid Taxes	34 000	33 000	33 000	25 000
Dividends	0	0	0	0
Other Current Debt	397 000	402 000	388 000	394 000
Total Current Debt	550 000	572 000	441 000	547 000
Total Equity and Debt	5 459 000	5 377 000	5 067 000	5 386 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,98 %	14,11 %	16,12 %	13,67 %
Debt-to-Equity Ratio	0,74	0,89	1,12	1,16
Operating Profit Margin	50,53 %	62,12 %	67,34 %	61,64 %
Current Ratio	2,4	1,92	1,07	1,17
Quick Ratio	2,4	1,92	1,07	1,17
Equity Ratio	0,52	0,47	0,43	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %