GUNNHILD MONSTAD REGNSKAPSKONTOR

3113 TØNSBERG

Finances

Share Ownership

Return on Equity

−1 588,24 %

Current Ratio

0,76

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 552 000	1 301 000	1 102 000	977 000
Net Income	540 000	751 000	622 000	552 000
Total Assets	107 000	159 000	148 000	83 000
Total Equity	−34 000	93 000	55 000	46 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 552 000	1 301 000	1 102 000	977 000
Expenditure	1 011 000	550 000	480 000	425 000
Operating Profit	540 000	751 000	622 000	552 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	540 000	751 000	622 000	552 000
Tax	0	0	0	0
Net Income	540 000	751 000	622 000	552 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	107 000	159 000	148 000	83 000
Total Assets	107 000	159 000	148 000	83 000
Total Retained Equity	−34 000	93 000	55 000	46 000
Total Equity	−34 000	93 000	55 000	46 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	141 000	66 000	93 000	37 000
Total Equity and Debt	107 000	159 000	148 000	83 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 552 000	1 301 000	1 102 000	977 000
Other Income	0	0	0	0
Revenue	1 552 000	1 301 000	1 102 000	977 000
Cost of Goods Sold	0	0	0	0
Salary Costs	564 000	189 000	154 000	81 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 011 000	550 000	480 000	425 000
Operating Profit	540 000	751 000	622 000	552 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	540 000	751 000	622 000	552 000

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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	60 000	67 000	19 000
Total Current Assets	107 000	159 000	148 000	83 000
Total Assets	107 000	159 000	148 000	83 000
Total Equity	−34 000	93 000	55 000	46 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	19 000	27 000	8 000	9 000
Unpaid Taxes	78 000	26 000	44 000	21 000
Dividends	0	0	0	0
Other Current Debt	45 000	14 000	41 000	6 000
Total Current Debt	141 000	66 000	93 000	37 000
Total Equity and Debt	107 000	159 000	148 000	83 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 588,24 %	807,53 %	1 130,91 %	1 200 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	34,79 %	57,72 %	56,44 %	56,5 %
Current Ratio	0,76	2,41	1,59	2,24
Quick Ratio	0,76	2,41	1,59	2,24
Equity Ratio	−0,32	0,58	0,37	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %