GAKORIMYRA BORETTSLAG

9510 ALTA

Finances

Share Ownership

Return on Equity

11,38 %

Current Ratio

14,66

Debt-to-Equity Ratio

6,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 007 000	2 956 000	2 956 000	2 842 000
Net Income	1 047 000	996 000	945 000	799 000
Total Assets	68 426 000	68 793 000	68 649 000	68 743 000
Total Equity	9 202 000	8 155 000	7 159 000	6 214 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 007 000	2 956 000	2 956 000	2 842 000
Expenditure	1 779 000	1 729 000	1 772 000	1 781 000
Operating Profit	1 228 000	1 227 000	1 183 000	1 061 000
Financial Income	26 000	5 000	28 000	22 000
Financial Costs	206 000	236 000	266 000	284 000
Financial Balance	−180 000	−231 000	−238 000	−262 000
Earnings Before Tax	1 228 000	1 227 000	1 183 000	1 061 000
Tax	0	0	0	0
Net Income	1 047 000	996 000	945 000	799 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 960 000	66 960 000	66 960 000	66 960 000
Total Current Assets	1 466 000	1 833 000	1 689 000	1 783 000
Total Assets	68 426 000	68 793 000	68 649 000	68 743 000
Total Retained Equity	8 992 000	7 945 000	6 949 000	6 004 000
Total Equity	9 202 000	8 155 000	7 159 000	6 214 000
Total Long-Term Debt	58 965 000	58 462 000	59 545 000	60 608 000
Total Current Debt	100 000	101 000	104 000	153 000
Total Equity and Debt	68 426 000	68 793 000	68 649 000	68 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 007 000	2 956 000	2 956 000	2 842 000
Revenue	3 007 000	2 956 000	2 956 000	2 842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	81 000	92 000	85 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 779 000	1 729 000	1 772 000	1 781 000
Operating Profit	1 228 000	1 227 000	1 183 000	1 061 000
Financial Income	26 000	5 000	28 000	22 000
Financial Costs	206 000	236 000	266 000	284 000
Financial Balance	−180 000	−231 000	−238 000	−262 000
Dividends	0	0	0	0
Net Income	1 047 000	996 000	945 000	799 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	66 960 000	66 960 000	66 960 000	66 960 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	66 960 000	66 960 000	66 960 000	66 960 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	66 960 000	66 960 000	66 960 000	66 960 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 460 000	1 806 000	1 677 000	1 617 000
Total Current Assets	1 466 000	1 833 000	1 689 000	1 783 000
Total Assets	68 426 000	68 793 000	68 649 000	68 743 000
Total Equity	9 202 000	8 155 000	7 159 000	6 214 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	58 965 000	58 462 000	59 545 000	60 608 000
Creditors	7 000	12 000	6 000	51 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	93 000	89 000	98 000	101 000
Total Current Debt	100 000	101 000	104 000	153 000
Total Equity and Debt	68 426 000	68 793 000	68 649 000	68 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,38 %	12,21 %	13,2 %	12,86 %
Debt-to-Equity Ratio	6,41	7,17	8,32	9,75
Operating Profit Margin	40,84 %	41,51 %	40,02 %	37,33 %
Current Ratio	14,66	18,15	16,24	11,65
Quick Ratio	14,66	18,15	16,24	11,65
Equity Ratio	0,13	0,12	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %