INGENIØR GUNNAR JOHANSSON AS

0772 OSLO

Finances

Share Ownership

Return on Equity

75,6 %

Current Ratio

2,13

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	22 507 000	21 705 000	8 910 000	24 624 000
Net Income	3 919 000	1 580 000	475 000	454 000
Total Assets	9 937 000	5 154 000	2 794 000	4 320 000
Total Equity	5 184 000	2 425 000	1 245 000	1 251 000

Income (NOK)	2022	2021	2020	2019
Revenue	22 507 000	21 705 000	8 910 000	24 624 000
Expenditure	17 484 000	19 676 000	8 313 000	24 004 000
Operating Profit	5 023 000	2 028 000	597 000	619 000
Financial Income	14 000	14 000	15 000	17 000
Financial Costs	13 000	17 000	2 000	55 000
Financial Balance	1 000	−3 000	13 000	−38 000
Earnings Before Tax	5 024 000	2 025 000	611 000	581 000
Tax	1 105 000	446 000	136 000	128 000
Net Income	3 919 000	1 580 000	475 000	454 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	605 000	613 000	639 000	664 000
Total Current Assets	9 332 000	4 541 000	2 155 000	3 656 000
Total Assets	9 937 000	5 154 000	2 794 000	4 320 000
Total Retained Equity	5 084 000	2 325 000	1 145 000	1 151 000
Total Equity	5 184 000	2 425 000	1 245 000	1 251 000
Total Long-Term Debt	375 000	504 000	58 000	126 000
Total Current Debt	4 378 000	2 225 000	1 491 000	2 943 000
Total Equity and Debt	9 937 000	5 154 000	2 794 000	4 320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	22 507 000	21 705 000	8 910 000	24 624 000
Other Income	0	0	0	0
Revenue	22 507 000	21 705 000	8 910 000	24 624 000
Cost of Goods Sold	16 473 000	19 299 000	7 661 000	22 866 000
Salary Costs	0	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	17 484 000	19 676 000	8 313 000	24 004 000
Operating Profit	5 023 000	2 028 000	597 000	619 000
Financial Income	14 000	14 000	15 000	17 000
Financial Costs	13 000	17 000	2 000	55 000
Financial Balance	1 000	−3 000	13 000	−38 000
Dividends	1 160 000	400 000	481 000	460 000
Net Income	3 919 000	1 580 000	475 000	454 000

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	18 000	0	0	0
Total Tangible Assets	18 000	0	0	0
Total Fiancial Fixed Assets	587 000	613 000	639 000	664 000
Total Fixed Assets	605 000	613 000	639 000	664 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 907 000	3 313 000	1 270 000	946 000
Total Current Assets	9 332 000	4 541 000	2 155 000	3 656 000
Total Assets	9 937 000	5 154 000	2 794 000	4 320 000
Total Equity	5 184 000	2 425 000	1 245 000	1 251 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	375 000	504 000	58 000	126 000
Creditors	475 000	476 000	227 000	1 117 000
Unpaid Taxes	228 000	326 000	15 000	7 000
Dividends	1 160 000	400 000	481 000	460 000
Other Current Debt	2 441 000	1 422 000	1 046 000	1 772 000
Total Current Debt	4 378 000	2 225 000	1 491 000	2 943 000
Total Equity and Debt	9 937 000	5 154 000	2 794 000	4 320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,6 %	65,15 %	38,15 %	36,29 %
Debt-to-Equity Ratio	0,07	0,21	0,05	0,1
Operating Profit Margin	22,32 %	9,34 %	6,7 %	2,51 %
Current Ratio	2,13	2,04	1,45	1,24
Quick Ratio	2,13	2,04	1,45	1,24
Equity Ratio	0,52	0,47	0,45	0,29
Gross Profit Margin	26,81 %	11,09 %	14,02 %	7,14 %