PARSAM EIENDOM AS

0659 OSLO

Finances

Share Ownership

Return on Equity

21,19 %

Current Ratio

1,33

Debt-to-Equity Ratio

3,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	556 000	522 000	481 000	576 000
Net Income	246 000	220 000	167 000	213 000
Total Assets	5 651 000	5 662 000	5 628 000	5 497 000
Total Equity	1 161 000	915 000	696 000	528 000

Income (NOK)	2022	2021	2020	2019
Revenue	556 000	522 000	481 000	576 000
Expenditure	155 000	147 000	136 000	137 000
Operating Profit	401 000	375 000	345 000	439 000
Financial Income	0	0	0	0
Financial Costs	85 000	94 000	130 000	167 000
Financial Balance	−85 000	−94 000	−130 000	−167 000
Earnings Before Tax	316 000	282 000	215 000	273 000
Tax	69 000	62 000	47 000	60 000
Net Income	246 000	220 000	167 000	213 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 507 000	5 507 000	5 507 000	5 507 000
Total Current Assets	144 000	155 000	121 000	−10 000
Total Assets	5 651 000	5 662 000	5 628 000	5 497 000
Total Retained Equity	1 131 000	885 000	666 000	498 000
Total Equity	1 161 000	915 000	696 000	528 000
Total Long-Term Debt	4 382 000	4 640 000	4 834 000	3 015 000
Total Current Debt	108 000	107 000	99 000	1 954 000
Total Equity and Debt	5 651 000	5 662 000	5 628 000	5 497 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	556 000	522 000	481 000	576 000
Revenue	556 000	522 000	481 000	576 000
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	155 000	147 000	136 000	137 000
Operating Profit	401 000	375 000	345 000	439 000
Financial Income	0	0	0	0
Financial Costs	85 000	94 000	130 000	167 000
Financial Balance	−85 000	−94 000	−130 000	−167 000
Dividends	0	0	0	0
Net Income	246 000	220 000	167 000	213 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	5 507 000	5 507 000	5 507 000	5 507 000
Total Fixed Assets	5 507 000	5 507 000	5 507 000	5 507 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	11 000	15 000	28 000
Total Current Assets	144 000	155 000	121 000	−10 000
Total Assets	5 651 000	5 662 000	5 628 000	5 497 000
Total Equity	1 161 000	915 000	696 000	528 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 382 000	4 640 000	4 834 000	3 015 000
Creditors	3 000	14 000	21 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	35 000	31 000	31 000	1 894 000
Total Current Debt	108 000	107 000	99 000	1 954 000
Total Equity and Debt	5 651 000	5 662 000	5 628 000	5 497 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,19 %	24,04 %	23,99 %	40,34 %
Debt-to-Equity Ratio	3,77	5,07	6,95	5,71
Operating Profit Margin	72,12 %	71,84 %	71,73 %	76,22 %
Current Ratio	1,33	1,45	1,22	−0,01
Quick Ratio	1,33	1,45	1,22	−0,01
Equity Ratio	0,21	0,16	0,12	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %