DRANGE EIENDOM AS

4387 BJERKREIM

Finances

Share Ownership

Return on Equity

5,48 %

Current Ratio

2,06

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	448 000	447 000	460 000	437 000
Net Income	90 000	105 000	114 000	72 000
Total Assets	2 236 000	2 378 000	2 539 000	2 644 000
Total Equity	1 643 000	1 553 000	1 448 000	1 334 000

Income (NOK)	2022	2021	2020	2019
Revenue	448 000	447 000	460 000	437 000
Expenditure	310 000	291 000	280 000	297 000
Operating Profit	139 000	156 000	180 000	140 000
Financial Income	0	0	0	0
Financial Costs	24 000	22 000	34 000	48 000
Financial Balance	−24 000	−22 000	−34 000	−48 000
Earnings Before Tax	115 000	134 000	146 000	92 000
Tax	25 000	30 000	32 000	20 000
Net Income	90 000	105 000	114 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 904 000	2 084 000	2 265 000	2 447 000
Total Current Assets	332 000	294 000	274 000	197 000
Total Assets	2 236 000	2 378 000	2 539 000	2 644 000
Total Retained Equity	643 000	553 000	448 000	334 000
Total Equity	1 643 000	1 553 000	1 448 000	1 334 000
Total Long-Term Debt	433 000	673 000	913 000	1 153 000
Total Current Debt	161 000	153 000	179 000	157 000
Total Equity and Debt	2 236 000	2 378 000	2 539 000	2 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	448 000	447 000	460 000	437 000
Revenue	448 000	447 000	460 000	437 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	201 000	201 000	200 000	200 000
Impairment	0	0	0	0
Expenditure	310 000	291 000	280 000	297 000
Operating Profit	139 000	156 000	180 000	140 000
Financial Income	0	0	0	0
Financial Costs	24 000	22 000	34 000	48 000
Financial Balance	−24 000	−22 000	−34 000	−48 000
Dividends	0	0	0	0
Net Income	90 000	105 000	114 000	72 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	69 000	48 000	28 000	11 000
Real Eastate	1 835 000	2 036 000	2 236 000	2 437 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 835 000	2 036 000	2 236 000	2 437 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 904 000	2 084 000	2 265 000	2 447 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	279 000	285 000	254 000	161 000
Total Current Assets	332 000	294 000	274 000	197 000
Total Assets	2 236 000	2 378 000	2 539 000	2 644 000
Total Equity	1 643 000	1 553 000	1 448 000	1 334 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	433 000	673 000	913 000	1 153 000
Creditors	10 000	0	20 000	20 000
Unpaid Taxes	102 000	102 000	107 000	93 000
Dividends	0	0	0	0
Other Current Debt	2 000	1 000	2 000	9 000
Total Current Debt	161 000	153 000	179 000	157 000
Total Equity and Debt	2 236 000	2 378 000	2 539 000	2 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,48 %	6,76 %	7,87 %	5,4 %
Debt-to-Equity Ratio	0,26	0,43	0,63	0,86
Operating Profit Margin	31,03 %	34,9 %	39,13 %	32,04 %
Current Ratio	2,06	1,92	1,53	1,25
Quick Ratio	2,06	1,92	1,53	1,25
Equity Ratio	0,73	0,65	0,57	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %