GAKO CONSULT AS

9102 KVALØYSLETTA

Finances

Share Ownership

Return on Equity

37,61 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	854 000	627 000	71 000	2 103 000
Net Income	173 000	60 000	197 000	135 000
Total Assets	852 000	735 000	504 000	849 000
Total Equity	460 000	287 000	227 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	854 000	627 000	71 000	2 103 000
Expenditure	640 000	567 000	−166 000	1 900 000
Operating Profit	214 000	61 000	237 000	203 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	4 000	57 000
Financial Balance	−5 000	0	−4 000	−57 000
Earnings Before Tax	209 000	61 000	233 000	147 000
Tax	36 000	1 000	36 000	11 000
Net Income	173 000	60 000	197 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	850 000	720 000	415 000	803 000
Total Current Assets	2 000	15 000	89 000	46 000
Total Assets	852 000	735 000	504 000	849 000
Total Retained Equity	−15 000	−188 000	−248 000	−445 000
Total Equity	460 000	287 000	227 000	115 000
Total Long-Term Debt	0	167 000	167 000	0
Total Current Debt	392 000	282 000	111 000	734 000
Total Equity and Debt	852 000	735 000	504 000	849 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	854 000	627 000	71 000	2 103 000
Other Income	0	0	0	0
Revenue	854 000	627 000	71 000	2 103 000
Cost of Goods Sold	0	38 000	5 000	201 000
Salary Costs	632 000	486 000	−145 000	1 193 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	640 000	567 000	−166 000	1 900 000
Operating Profit	214 000	61 000	237 000	203 000
Financial Income	0	0	0	0
Financial Costs	5 000	0	4 000	57 000
Financial Balance	−5 000	0	−4 000	−57 000
Dividends	0	0	0	0
Net Income	173 000	60 000	197 000	135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	850 000	720 000	415 000	803 000
Total Fixed Assets	850 000	720 000	415 000	803 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	15 000	18 000	36 000
Total Current Assets	2 000	15 000	89 000	46 000
Total Assets	852 000	735 000	504 000	849 000
Total Equity	460 000	287 000	227 000	115 000
Short-Term Group Debt	0	85 000	85 000	75 000
Total Long-Term Debt	0	167 000	167 000	0
Creditors	0	0	0	392 000
Unpaid Taxes	253 000	156 000	0	100 000
Dividends	0	0	0	0
Other Current Debt	102 000	40 000	−10 000	155 000
Total Current Debt	392 000	282 000	111 000	734 000
Total Equity and Debt	852 000	735 000	504 000	849 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,61 %	20,91 %	86,78 %	117,39 %
Debt-to-Equity Ratio	0	0,58	0,74	0
Operating Profit Margin	25,06 %	9,73 %	333,8 %	9,65 %
Current Ratio	0,01	0,05	0,8	0,06
Quick Ratio	0,01	0,05	0,8	0,06
Equity Ratio	0,54	0,39	0,45	0,14
Gross Profit Margin	100 %	93,94 %	92,96 %	90,44 %