ALUHAK EIENDOM TRONDHEIM AS

4137 ÅRDAL I RYFYLKE

Finances

Share Ownership

Return on Equity

23,41 %

Current Ratio

0,27

Debt-to-Equity Ratio

1,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Net Income	294 000	290 000	298 000	303 000
Total Assets	2 820 000	2 851 000	2 927 000	2 804 000
Total Equity	1 256 000	962 000	672 000	674 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	480 000	480 000	480 000
Expenditure	53 000	53 000	44 000	41 000
Operating Profit	427 000	427 000	436 000	439 000
Financial Income	0	0	0	0
Financial Costs	50 000	55 000	54 000	51 000
Financial Balance	−50 000	−55 000	−54 000	−51 000
Earnings Before Tax	377 000	372 000	382 000	388 000
Tax	83 000	82 000	84 000	85 000
Net Income	294 000	290 000	298 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 792 000	2 792 000	2 792 000	2 792 000
Total Current Assets	28 000	59 000	135 000	12 000
Total Assets	2 820 000	2 851 000	2 927 000	2 804 000
Total Retained Equity	909 000	615 000	325 000	327 000
Total Equity	1 256 000	962 000	672 000	674 000
Total Long-Term Debt	1 460 000	1 785 000	1 849 000	1 726 000
Total Current Debt	104 000	103 000	406 000	405 000
Total Equity and Debt	2 820 000	2 851 000	2 927 000	2 804 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	480 000	480 000	480 000	480 000
Revenue	480 000	480 000	480 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	53 000	53 000	44 000	41 000
Operating Profit	427 000	427 000	436 000	439 000
Financial Income	0	0	0	0
Financial Costs	50 000	55 000	54 000	51 000
Financial Balance	−50 000	−55 000	−54 000	−51 000
Dividends	0	0	300 000	300 000
Net Income	294 000	290 000	298 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 792 000	2 792 000	2 792 000	2 792 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 792 000	2 792 000	2 792 000	2 792 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 792 000	2 792 000	2 792 000	2 792 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	59 000	135 000	12 000
Total Current Assets	28 000	59 000	135 000	12 000
Total Assets	2 820 000	2 851 000	2 927 000	2 804 000
Total Equity	1 256 000	962 000	672 000	674 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 460 000	1 785 000	1 849 000	1 726 000
Creditors	2 000	3 000	2 000	1 000
Unpaid Taxes	19 000	19 000	20 000	18 000
Dividends	0	0	300 000	300 000
Other Current Debt	0	0	0	0
Total Current Debt	104 000	103 000	406 000	405 000
Total Equity and Debt	2 820 000	2 851 000	2 927 000	2 804 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,41 %	30,15 %	44,35 %	44,96 %
Debt-to-Equity Ratio	1,16	1,86	2,75	2,56
Operating Profit Margin	88,96 %	88,96 %	90,83 %	91,46 %
Current Ratio	0,27	0,57	0,33	0,03
Quick Ratio	0,27	0,57	0,33	0,03
Equity Ratio	0,45	0,34	0,23	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %