GSA BYGG AS

1710 SARPSBORG

Finances

Share Ownership

Return on Equity

158,77 %

Current Ratio

1,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	837 000	417 000	129 000	307 000
Net Income	181 000	36 000	50 000	−153 000
Total Assets	199 000	113 000	37 000	37 000
Total Equity	114 000	−68 000	−104 000	−154 000

Income (NOK)	2022	2021	2020	2019
Revenue	837 000	417 000	129 000	307 000
Expenditure	651 000	377 000	78 000	458 000
Operating Profit	186 000	40 000	51 000	−151 000
Financial Income	0	0	0	0
Financial Costs	4 000	3 000	1 000	2 000
Financial Balance	−4 000	−3 000	−1 000	−2 000
Earnings Before Tax	181 000	36 000	50 000	−153 000
Tax	0	0	0	0
Net Income	181 000	36 000	50 000	−153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 000	54 000	23 000	31 000
Total Current Assets	101 000	59 000	14 000	7 000
Total Assets	199 000	113 000	37 000	37 000
Total Retained Equity	14 000	−168 000	−204 000	−254 000
Total Equity	114 000	−68 000	−104 000	−154 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	85 000	181 000	141 000	191 000
Total Equity and Debt	199 000	113 000	37 000	37 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	837 000	417 000	129 000	307 000
Other Income	0	0	0	0
Revenue	837 000	417 000	129 000	307 000
Cost of Goods Sold	0	0	0	15 000
Salary Costs	318 000	111 000	−29 000	80 000
Depreciation	29 000	19 000	7 000	10 000
Impairment	0	0	0	0
Expenditure	651 000	377 000	78 000	458 000
Operating Profit	186 000	40 000	51 000	−151 000
Financial Income	0	0	0	0
Financial Costs	4 000	3 000	1 000	2 000
Financial Balance	−4 000	−3 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	181 000	36 000	50 000	−153 000

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	58 000	0	0	0
Fixtures	40 000	54 000	23 000	31 000
Total Tangible Assets	98 000	54 000	23 000	31 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	98 000	54 000	23 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	59 000	14 000	0
Total Current Assets	101 000	59 000	14 000	7 000
Total Assets	199 000	113 000	37 000	37 000
Total Equity	114 000	−68 000	−104 000	−154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	71 000	69 000	96 000
Unpaid Taxes	38 000	50 000	16 000	4 000
Dividends	0	0	0	0
Other Current Debt	47 000	59 000	56 000	90 000
Total Current Debt	85 000	181 000	141 000	191 000
Total Equity and Debt	199 000	113 000	37 000	37 000

Financial indicators	2022	2021	2020	2019
Return on Equity	158,77 %	−52,94 %	−48,08 %	99,35 %
Debt-to-Equity Ratio	0	−0	−0	−0
Operating Profit Margin	22,22 %	9,59 %	39,53 %	−49,19 %
Current Ratio	1,19	0,33	0,1	0,04
Quick Ratio	1,19	0,33	0,1	0,04
Equity Ratio	0,57	−0,6	−2,81	−4,16
Gross Profit Margin	100 %	100 %	100 %	95,11 %