COOP KOLBOTNVEIEN 33 EIENDOM AS

1410 KOLBOTN

Finances

Share Ownership

Return on Equity

111,22 %

Current Ratio

68,55

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020
Revenue	1 182 000	1 148 000	1 110 000
Net Income	704 000	650 000	663 000
Total Assets	1 536 000	1 537 000	1 559 000
Total Equity	633 000	625 000	613 000

Income (NOK)	2022	2021	2020
Revenue	1 182 000	1 148 000	1 110 000
Expenditure	282 000	314 000	259 000
Operating Profit	901 000	835 000	851 000
Financial Income	2 000	0	0
Financial Costs	0	1 000	0
Financial Balance	2 000	−1 000	0
Earnings Before Tax	902 000	833 000	850 000
Tax	199 000	183 000	187 000
Net Income	704 000	650 000	663 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	782 000	816 000	1 036 000
Total Current Assets	754 000	721 000	522 000
Total Assets	1 536 000	1 537 000	1 559 000
Total Retained Equity	525 000	517 000	506 000
Total Equity	633 000	625 000	613 000
Total Long-Term Debt	891 000	0	0
Total Current Debt	11 000	913 000	945 000
Total Equity and Debt	1 536 000	1 537 000	1 559 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 182 000	1 148 000	1 110 000
Other Income	0	0	0
Revenue	1 182 000	1 148 000	1 110 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	32 000	32 000	32 000
Impairment	0	0	0
Expenditure	282 000	314 000	259 000
Operating Profit	901 000	835 000	851 000
Financial Income	2 000	0	0
Financial Costs	0	1 000	0
Financial Balance	2 000	−1 000	0
Dividends	0	0	0
Net Income	704 000	650 000	663 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	217 000	220 000	223 000
Real Eastate	256 000	288 000	336 000
Machinery and Plant Facilities	0	0	0
Fixtures	309 000	309 000	292 000
Total Tangible Assets	565 000	597 000	628 000
Total Fiancial Fixed Assets	0	0	185 000
Total Fixed Assets	782 000	816 000	1 036 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	754 000	721 000	522 000
Total Current Assets	754 000	721 000	522 000
Total Assets	1 536 000	1 537 000	1 559 000
Total Equity	633 000	625 000	613 000
Short-Term Group Debt	0	819 000	861 000
Total Long-Term Debt	891 000	0	0
Creditors	0	0	83 000
Unpaid Taxes	11 000	43 000	0
Dividends	0	0	0
Other Current Debt	0	51 000	2 000
Total Current Debt	11 000	913 000	945 000
Total Equity and Debt	1 536 000	1 537 000	1 559 000

Financial indicators	2022	2021	2020
Return on Equity	111,22 %	104 %	108,16 %
Debt-to-Equity Ratio	1,41	0	0
Operating Profit Margin	76,23 %	72,74 %	76,67 %
Current Ratio	68,55	0,79	0,55
Quick Ratio	68,55	0,79	0,55
Equity Ratio	0,41	0,41	0,39
Gross Profit Margin	100 %	100 %	100 %