ANDSELV EIENDOM AS

9325 BARDUFOSS

Finances

Share Ownership

Return on Equity

38,11 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	840 000
Net Income	508 000	460 000	477 000	483 000
Total Assets	4 261 000	3 524 000	4 988 000	3 295 000
Total Equity	1 333 000	1 367 000	1 375 000	1 365 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	840 000
Expenditure	183 000	162 000	161 000	158 000
Operating Profit	657 000	678 000	679 000	682 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	0	50 000	71 000	67 000
Financial Balance	4 000	−46 000	−68 000	−64 000
Earnings Before Tax	662 000	631 000	612 000	619 000
Tax	154 000	171 000	135 000	136 000
Net Income	508 000	460 000	477 000	483 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 916 000	2 020 000	2 148 000	2 246 000
Total Current Assets	2 345 000	1 504 000	2 840 000	1 049 000
Total Assets	4 261 000	3 524 000	4 988 000	3 295 000
Total Retained Equity	833 000	867 000	875 000	865 000
Total Equity	1 333 000	1 367 000	1 375 000	1 365 000
Total Long-Term Debt	0	0	2 950 000	1 300 000
Total Current Debt	2 928 000	2 157 000	664 000	629 000
Total Equity and Debt	4 261 000	3 524 000	4 988 000	3 295 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	840 000	840 000	840 000	840 000
Revenue	840 000	840 000	840 000	840 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	104 000	104 000	104 000	104 000
Impairment	0	0	0	0
Expenditure	183 000	162 000	161 000	158 000
Operating Profit	657 000	678 000	679 000	682 000
Financial Income	4 000	4 000	3 000	3 000
Financial Costs	0	50 000	71 000	67 000
Financial Balance	4 000	−46 000	−68 000	−64 000
Dividends	0	0	0	0
Net Income	508 000	460 000	477 000	483 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	24 000	18 000
Real Eastate	1 916 000	2 020 000	2 124 000	2 228 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 916 000	2 020 000	2 124 000	2 228 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 916 000	2 020 000	2 148 000	2 246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	5 000	147 000	8 000
Total Current Assets	2 345 000	1 504 000	2 840 000	1 049 000
Total Assets	4 261 000	3 524 000	4 988 000	3 295 000
Total Equity	1 333 000	1 367 000	1 375 000	1 365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 950 000	1 300 000
Creditors	6 000	5 000	4 000	4 000
Unpaid Taxes	34 000	34 000	34 000	34 000
Dividends	0	0	0	0
Other Current Debt	2 887 000	2 170 000	616 000	575 000
Total Current Debt	2 928 000	2 157 000	664 000	629 000
Total Equity and Debt	4 261 000	3 524 000	4 988 000	3 295 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,11 %	33,65 %	34,69 %	35,38 %
Debt-to-Equity Ratio	0	0	2,15	0,95
Operating Profit Margin	78,21 %	80,71 %	80,83 %	81,19 %
Current Ratio	0,8	0,7	4,28	1,67
Quick Ratio	0,8	0,7	4,28	1,67
Equity Ratio	0,31	0,39	0,28	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %