GEIR MAGNE DYRENDAHL EIENDOM AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

0,23 %

Current Ratio

274,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	67 000	128 000	193 000
Net Income	44 000	−411 000	2 051 000	−191 000
Total Assets	19 037 000	19 026 000	21 494 000	19 573 000
Total Equity	18 969 000	18 925 000	21 336 000	19 485 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	67 000	128 000	193 000
Expenditure	559 000	719 000	826 000	811 000
Operating Profit	−318 000	−651 000	−697 000	−618 000
Financial Income	362 000	240 000	2 878 000	372 000
Financial Costs	0	0	11 000	0
Financial Balance	362 000	240 000	2 867 000	372 000
Earnings Before Tax	44 000	−411 000	2 170 000	−245 000
Tax	0	0	118 000	−54 000
Net Income	44 000	−411 000	2 051 000	−191 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	346 000	370 000	475 000	1 109 000
Total Current Assets	18 691 000	18 656 000	21 019 000	18 464 000
Total Assets	19 037 000	19 026 000	21 494 000	19 573 000
Total Retained Equity	18 610 000	18 566 000	20 977 000	19 126 000
Total Equity	18 969 000	18 925 000	21 336 000	19 485 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	68 000	101 000	158 000	88 000
Total Equity and Debt	19 037 000	19 026 000	21 494 000	19 573 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 000	67 000	128 000	193 000
Other Income	206 000	0	0	0
Revenue	240 000	67 000	128 000	193 000
Cost of Goods Sold	0	3 000	0	4 000
Salary Costs	453 000	472 000	600 000	560 000
Depreciation	24 000	105 000	105 000	100 000
Impairment	0	0	0	0
Expenditure	559 000	719 000	826 000	811 000
Operating Profit	−318 000	−651 000	−697 000	−618 000
Financial Income	362 000	240 000	2 878 000	372 000
Financial Costs	0	0	11 000	0
Financial Balance	362 000	240 000	2 867 000	372 000
Dividends	0	0	0	0
Net Income	44 000	−411 000	2 051 000	−191 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	118 000
Real Eastate	333 000	333 000	333 000	333 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	37 000	141 000	246 000
Total Tangible Assets	346 000	370 000	475 000	580 000
Total Fiancial Fixed Assets	0	0	0	411 000
Total Fixed Assets	346 000	370 000	475 000	1 109 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	18 691 000	18 637 000	21 002 000	18 458 000
Total Current Assets	18 691 000	18 656 000	21 019 000	18 464 000
Total Assets	19 037 000	19 026 000	21 494 000	19 573 000
Total Equity	18 969 000	18 925 000	21 336 000	19 485 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	39 000	3 000	9 000
Unpaid Taxes	16 000	13 000	115 000	19 000
Dividends	0	0	0	0
Other Current Debt	48 000	49 000	40 000	60 000
Total Current Debt	68 000	101 000	158 000	88 000
Total Equity and Debt	19 037 000	19 026 000	21 494 000	19 573 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,23 %	−2,17 %	9,61 %	−0,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−132,5 %	−971,64 %	−544,53 %	−320,21 %
Current Ratio	274,87	184,71	133,03	209,82
Quick Ratio	274,87	184,71	133,03	209,82
Equity Ratio	1	0,99	0,99	1
Gross Profit Margin	100 %	95,52 %	100 %	97,93 %