GOHEIM TAKST OG BYGGCONSULT AS

8920 SØMNA

Finances

Share Ownership

Return on Equity

9,96 %

Current Ratio

6,52

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 595 000	2 619 000	2 755 000	2 728 000
Net Income	169 000	346 000	201 000	329 000
Total Assets	2 017 000	1 947 000	1 660 000	1 469 000
Total Equity	1 697 000	1 527 000	1 182 000	981 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 595 000	2 619 000	2 755 000	2 728 000
Expenditure	2 409 000	2 193 000	2 506 000	2 321 000
Operating Profit	186 000	425 000	248 000	406 000
Financial Income	17 000	12 000	5 000	6 000
Financial Costs	0	0	0	0
Financial Balance	17 000	12 000	5 000	6 000
Earnings Before Tax	203 000	438 000	253 000	412 000
Tax	33 000	92 000	53 000	82 000
Net Income	169 000	346 000	201 000	329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 000	38 000	15 000	27 000
Total Current Assets	2 016 000	1 908 000	1 645 000	1 442 000
Total Assets	2 017 000	1 947 000	1 660 000	1 469 000
Total Retained Equity	1 667 000	1 497 000	1 152 000	951 000
Total Equity	1 697 000	1 527 000	1 182 000	981 000
Total Long-Term Debt	12 000	0	0	0
Total Current Debt	309 000	420 000	479 000	488 000
Total Equity and Debt	2 017 000	1 947 000	1 660 000	1 469 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 454 000	2 619 000	2 755 000	2 725 000
Other Income	141 000	0	0	3 000
Revenue	2 595 000	2 619 000	2 755 000	2 728 000
Cost of Goods Sold	0	1 000	6 000	0
Salary Costs	1 879 000	1 609 000	1 860 000	1 782 000
Depreciation	0	3 000	0	0
Impairment	0	0	0	0
Expenditure	2 409 000	2 193 000	2 506 000	2 321 000
Operating Profit	186 000	425 000	248 000	406 000
Financial Income	17 000	12 000	5 000	6 000
Financial Costs	0	0	0	0
Financial Balance	17 000	12 000	5 000	6 000
Dividends	0	0	0	0
Net Income	169 000	346 000	201 000	329 000

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	37 000	0	0
Total Tangible Assets	0	37 000	0	0
Total Fiancial Fixed Assets	1 000	1 000	15 000	27 000
Total Fixed Assets	1 000	38 000	15 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 814 000	1 828 000	1 506 000	1 299 000
Total Current Assets	2 016 000	1 908 000	1 645 000	1 442 000
Total Assets	2 017 000	1 947 000	1 660 000	1 469 000
Total Equity	1 697 000	1 527 000	1 182 000	981 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000	0	0	0
Creditors	20 000	10 000	25 000	27 000
Unpaid Taxes	151 000	127 000	223 000	204 000
Dividends	0	0	0	0
Other Current Debt	116 000	190 000	179 000	174 000
Total Current Debt	309 000	420 000	479 000	488 000
Total Equity and Debt	2 017 000	1 947 000	1 660 000	1 469 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,96 %	22,66 %	17,01 %	33,54 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	7,17 %	16,23 %	9 %	14,88 %
Current Ratio	6,52	4,54	3,43	2,95
Quick Ratio	6,52	4,54	3,43	2,95
Equity Ratio	0,84	0,78	0,71	0,67
Gross Profit Margin	100 %	99,96 %	99,78 %	100 %