GABEL EIENDOM AS

0151 OSLO

Finances

Share Ownership

Return on Equity

6,88 %

Current Ratio

10,34

Debt-to-Equity Ratio

1,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 022 000	1 269 000	1 213 000	958 000
Net Income	202 000	403 000	325 000	−22 000
Total Assets	8 081 000	8 343 000	8 207 000	8 015 000
Total Equity	2 936 000	2 734 000	2 331 000	2 006 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 022 000	1 269 000	1 213 000	958 000
Expenditure	626 000	614 000	614 000	775 000
Operating Profit	396 000	655 000	599 000	183 000
Financial Income	0	0	0	0
Financial Costs	138 000	138 000	183 000	211 000
Financial Balance	−138 000	−138 000	−183 000	−211 000
Earnings Before Tax	258 000	517 000	417 000	−28 000
Tax	57 000	114 000	92 000	−6 000
Net Income	202 000	403 000	325 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 777 000	7 104 000	7 421 000	7 740 000
Total Current Assets	1 303 000	1 240 000	786 000	276 000
Total Assets	8 081 000	8 343 000	8 207 000	8 015 000
Total Retained Equity	1 186 000	984 000	581 000	256 000
Total Equity	2 936 000	2 734 000	2 331 000	2 006 000
Total Long-Term Debt	5 018 000	5 332 000	5 642 000	5 947 000
Total Current Debt	126 000	277 000	234 000	63 000
Total Equity and Debt	8 081 000	8 343 000	8 207 000	8 015 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 000	0	16 000	65 000
Other Income	1 018 000	1 269 000	1 197 000	892 000
Revenue	1 022 000	1 269 000	1 213 000	958 000
Cost of Goods Sold	8 000	5 000	25 000	109 000
Salary Costs	0	0	0	0
Depreciation	326 000	317 000	319 000	321 000
Impairment	0	0	0	0
Expenditure	626 000	614 000	614 000	775 000
Operating Profit	396 000	655 000	599 000	183 000
Financial Income	0	0	0	0
Financial Costs	138 000	138 000	183 000	211 000
Financial Balance	−138 000	−138 000	−183 000	−211 000
Dividends	0	0	0	0
Net Income	202 000	403 000	325 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 777 000	7 090 000	7 404 000	7 719 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	13 000	16 000	21 000
Total Tangible Assets	6 777 000	7 104 000	7 421 000	7 740 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 777 000	7 104 000	7 421 000	7 740 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 299 000	746 000	398 000	274 000
Total Current Assets	1 303 000	1 240 000	786 000	276 000
Total Assets	8 081 000	8 343 000	8 207 000	8 015 000
Total Equity	2 936 000	2 734 000	2 331 000	2 006 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 018 000	5 332 000	5 642 000	5 947 000
Creditors	6 000	9 000	13 000	8 000
Unpaid Taxes	0	95 000	74 000	0
Dividends	0	0	0	0
Other Current Debt	13 000	13 000	13 000	18 000
Total Current Debt	126 000	277 000	234 000	63 000
Total Equity and Debt	8 081 000	8 343 000	8 207 000	8 015 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,88 %	14,74 %	13,94 %	−1,1 %
Debt-to-Equity Ratio	1,71	1,95	2,42	2,96
Operating Profit Margin	38,75 %	51,62 %	49,38 %	19,1 %
Current Ratio	10,34	4,48	3,36	4,38
Quick Ratio	10,34	4,48	3,36	4,38
Equity Ratio	0,36	0,33	0,28	0,25
Gross Profit Margin	99,22 %	99,61 %	97,94 %	88,62 %