ZARE EIENDOM AS

1368 STABEKK

Finances

Share Ownership

Return on Equity

26,41 %

Current Ratio

0,04

Debt-to-Equity Ratio

3,08

Key figures (NOK)	2021	2020	2019
Revenue	337 000	301 000	337 000
Net Income	183 000	108 000	89 000
Total Assets	4 231 000	4 182 000	4 195 000
Total Equity	693 000	509 000	402 000

Income (NOK)	2021	2020	2019
Revenue	337 000	301 000	337 000
Expenditure	17 000	68 000	117 000
Operating Profit	320 000	233 000	220 000
Financial Income	0	0	0
Financial Costs	85 000	97 000	108 000
Financial Balance	−85 000	−97 000	−108 000
Earnings Before Tax	235 000	136 000	112 000
Tax	52 000	28 000	23 000
Net Income	183 000	108 000	89 000

Balance (NOK)	2021	2020	2019
Total Fixed Assets	4 177 000	4 177 000	4 177 000
Total Current Assets	55 000	5 000	19 000
Total Assets	4 231 000	4 182 000	4 195 000
Total Retained Equity	670 000	487 000	379 000
Total Equity	693 000	509 000	402 000
Total Long-Term Debt	2 137 000	2 287 000	2 437 000
Total Current Debt	1 401 000	1 385 000	1 356 000
Total Equity and Debt	4 231 000	4 182 000	4 195 000

Cash flow (NOK)	2021	2020	2019
Sales Income	337 000	301 000	337 000
Other Income	0	0	0
Revenue	337 000	301 000	337 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	17 000	68 000	117 000
Operating Profit	320 000	233 000	220 000
Financial Income	0	0	0
Financial Costs	85 000	97 000	108 000
Financial Balance	−85 000	−97 000	−108 000
Dividends	0	0	0
Net Income	183 000	108 000	89 000

Balance details (NOK)	2021	2020	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	4 177 000	4 177 000	4 177 000
Total Tangible Assets	4 177 000	4 177 000	4 177 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 177 000	4 177 000	4 177 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	39 000	7 000	20 000
Total Current Assets	55 000	5 000	19 000
Total Assets	4 231 000	4 182 000	4 195 000
Total Equity	693 000	509 000	402 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 137 000	2 287 000	2 437 000
Creditors	23 000	23 000	36 000
Unpaid Taxes	70 000	51 000	61 000
Dividends	0	0	0
Other Current Debt	1 257 000	1 283 000	1 237 000
Total Current Debt	1 401 000	1 385 000	1 356 000
Total Equity and Debt	4 231 000	4 182 000	4 195 000

Financial indicators	2021	2020	2019
Return on Equity	26,41 %	21,22 %	22,14 %
Debt-to-Equity Ratio	3,08	4,49	6,06
Operating Profit Margin	94,96 %	77,41 %	65,28 %
Current Ratio	0,04	0	0,01
Quick Ratio	0,04	0	0,01
Equity Ratio	0,16	0,12	0,1
Gross Profit Margin	100 %	100 %	100 %