G. GUDVANGEN BYGG AS

6694 FOLDFJORDEN

Finances

Share Ownership

Return on Equity

11,19 %

Current Ratio

5,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 505 000	2 337 000	2 902 000	3 639 000
Net Income	276 000	352 000	228 000	401 000
Total Assets	2 963 000	2 759 000	2 284 000	2 250 000
Total Equity	2 466 000	2 190 000	1 838 000	1 610 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 505 000	2 337 000	2 902 000	3 639 000
Expenditure	2 148 000	1 885 000	2 609 000	3 124 000
Operating Profit	357 000	451 000	292 000	514 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	1 000	2 000
Financial Balance	0	0	0	0
Earnings Before Tax	357 000	451 000	292 000	513 000
Tax	81 000	99 000	64 000	113 000
Net Income	276 000	352 000	228 000	401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	202 000	267 000	349 000	456 000
Total Current Assets	2 761 000	2 492 000	1 935 000	1 794 000
Total Assets	2 963 000	2 759 000	2 284 000	2 250 000
Total Retained Equity	2 436 000	2 160 000	1 808 000	1 580 000
Total Equity	2 466 000	2 190 000	1 838 000	1 610 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	498 000	569 000	446 000	640 000
Total Equity and Debt	2 963 000	2 759 000	2 284 000	2 250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 505 000	2 337 000	2 902 000	3 639 000
Other Income	0	0	0	0
Revenue	2 505 000	2 337 000	2 902 000	3 639 000
Cost of Goods Sold	1 670 000	1 396 000	2 059 000	2 573 000
Salary Costs	313 000	319 000	317 000	319 000
Depreciation	65 000	82 000	107 000	140 000
Impairment	0	0	0	0
Expenditure	2 148 000	1 885 000	2 609 000	3 124 000
Operating Profit	357 000	451 000	292 000	514 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	1 000	2 000
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	276 000	352 000	228 000	401 000

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	21 000	0	0	0
Fixtures	181 000	267 000	349 000	456 000
Total Tangible Assets	202 000	267 000	349 000	456 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	202 000	267 000	349 000	456 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 783 000	2 278 000	1 778 000	1 579 000
Total Current Assets	2 761 000	2 492 000	1 935 000	1 794 000
Total Assets	2 963 000	2 759 000	2 284 000	2 250 000
Total Equity	2 466 000	2 190 000	1 838 000	1 610 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	5 000	76 000	6 000
Unpaid Taxes	162 000	233 000	73 000	273 000
Dividends	0	0	0	0
Other Current Debt	230 000	232 000	232 000	247 000
Total Current Debt	498 000	569 000	446 000	640 000
Total Equity and Debt	2 963 000	2 759 000	2 284 000	2 250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,19 %	16,07 %	12,4 %	24,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,25 %	19,3 %	10,06 %	14,12 %
Current Ratio	5,54	4,38	4,34	2,8
Quick Ratio	5,54	4,38	4,34	2,8
Equity Ratio	0,83	0,79	0,8	0,72
Gross Profit Margin	33,33 %	40,27 %	29,05 %	29,29 %