GOD PÅ GRIS AS

8804 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

37,5 %

Current Ratio

1,58

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 951 000	4 165 000	5 228 000	5 369 000
Net Income	450 000	258 000	805 000	1 298 000
Total Assets	3 103 000	2 647 000	3 312 000	3 107 000
Total Equity	1 200 000	1 750 000	1 492 000	1 108 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 951 000	4 165 000	5 228 000	5 369 000
Expenditure	3 367 000	3 823 000	4 177 000	3 683 000
Operating Profit	585 000	342 000	1 052 000	1 685 000
Financial Income	8 000	6 000	5 000	3 000
Financial Costs	15 000	16 000	23 000	22 000
Financial Balance	−7 000	−10 000	−18 000	−19 000
Earnings Before Tax	578 000	332 000	1 033 000	1 666 000
Tax	128 000	74 000	228 000	368 000
Net Income	450 000	258 000	805 000	1 298 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	333 000	468 000	600 000	759 000
Total Current Assets	2 770 000	2 179 000	2 713 000	2 349 000
Total Assets	3 103 000	2 647 000	3 312 000	3 107 000
Total Retained Equity	1 170 000	1 720 000	1 462 000	1 078 000
Total Equity	1 200 000	1 750 000	1 492 000	1 108 000
Total Long-Term Debt	155 000	271 000	388 000	490 000
Total Current Debt	1 748 000	626 000	1 432 000	1 509 000
Total Equity and Debt	3 103 000	2 647 000	3 312 000	3 107 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 238 000	3 371 000	4 114 000	4 871 000
Other Income	713 000	794 000	1 114 000	498 000
Revenue	3 951 000	4 165 000	5 228 000	5 369 000
Cost of Goods Sold	609 000	489 000	422 000	552 000
Salary Costs	2 116 000	2 604 000	3 088 000	2 475 000
Depreciation	135 000	166 000	159 000	144 000
Impairment	0	0	0	0
Expenditure	3 367 000	3 823 000	4 177 000	3 683 000
Operating Profit	585 000	342 000	1 052 000	1 685 000
Financial Income	8 000	6 000	5 000	3 000
Financial Costs	15 000	16 000	23 000	22 000
Financial Balance	−7 000	−10 000	−18 000	−19 000
Dividends	1 000 000	0	400 000	200 000
Net Income	450 000	258 000	805 000	1 298 000

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	333 000	468 000	600 000	759 000
Total Tangible Assets	333 000	468 000	600 000	759 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	333 000	468 000	600 000	759 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 244 000	1 772 000	2 009 000	1 888 000
Total Current Assets	2 770 000	2 179 000	2 713 000	2 349 000
Total Assets	3 103 000	2 647 000	3 312 000	3 107 000
Total Equity	1 200 000	1 750 000	1 492 000	1 108 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	155 000	271 000	388 000	490 000
Creditors	187 000	96 000	117 000	89 000
Unpaid Taxes	217 000	181 000	337 000	318 000
Dividends	1 000 000	0	400 000	200 000
Other Current Debt	206 000	259 000	351 000	754 000
Total Current Debt	1 748 000	626 000	1 432 000	1 509 000
Total Equity and Debt	3 103 000	2 647 000	3 312 000	3 107 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,5 %	14,74 %	53,95 %	117,15 %
Debt-to-Equity Ratio	0,13	0,15	0,26	0,44
Operating Profit Margin	14,81 %	8,21 %	20,12 %	31,38 %
Current Ratio	1,58	3,48	1,89	1,56
Quick Ratio	1,58	3,48	1,89	1,56
Equity Ratio	0,39	0,66	0,45	0,36
Gross Profit Margin	84,59 %	88,26 %	91,93 %	89,72 %