EILERT SUNDTS GT 6 BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

19,85 %

Current Ratio

3,65

Debt-to-Equity Ratio

24,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	298 000	298 000	298 000	300 000
Net Income	78 000	85 000	9 000	7 000
Total Assets	10 067 000	10 086 000	10 109 000	10 223 000
Total Equity	393 000	316 000	230 000	221 000

Income (NOK)	2022	2021	2020	2019
Revenue	298 000	298 000	298 000	300 000
Expenditure	155 000	160 000	228 000	218 000
Operating Profit	143 000	138 000	71 000	83 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	67 000	54 000	64 000	76 000
Financial Balance	−65 000	−52 000	−62 000	−76 000
Earnings Before Tax	78 000	85 000	9 000	7 000
Tax	0	0	0	0
Net Income	78 000	85 000	9 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 005 000	10 005 000	10 005 000	10 101 000
Total Current Assets	62 000	81 000	104 000	122 000
Total Assets	10 067 000	10 086 000	10 109 000	10 223 000
Total Retained Equity	368 000	291 000	205 000	196 000
Total Equity	393 000	316 000	230 000	221 000
Total Long-Term Debt	9 657 000	9 747 000	9 858 000	9 955 000
Total Current Debt	17 000	23 000	20 000	47 000
Total Equity and Debt	10 067 000	10 086 000	10 109 000	10 223 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	298 000	298 000	298 000	300 000
Revenue	298 000	298 000	298 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	97 000	91 000
Impairment	0	0	0	0
Expenditure	155 000	160 000	228 000	218 000
Operating Profit	143 000	138 000	71 000	83 000
Financial Income	2 000	2 000	2 000	0
Financial Costs	67 000	54 000	64 000	76 000
Financial Balance	−65 000	−52 000	−62 000	−76 000
Dividends	0	0	0	0
Net Income	78 000	85 000	9 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 005 000	10 005 000	10 005 000	10 101 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 005 000	10 005 000	10 005 000	10 101 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 005 000	10 005 000	10 005 000	10 101 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	52 000	71 000	94 000	113 000
Total Current Assets	62 000	81 000	104 000	122 000
Total Assets	10 067 000	10 086 000	10 109 000	10 223 000
Total Equity	393 000	316 000	230 000	221 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 657 000	9 747 000	9 858 000	9 955 000
Creditors	11 000	12 000	15 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	11 000	4 000	28 000
Total Current Debt	17 000	23 000	20 000	47 000
Total Equity and Debt	10 067 000	10 086 000	10 109 000	10 223 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,85 %	26,9 %	3,91 %	3,17 %
Debt-to-Equity Ratio	24,57	30,84	42,86	45,05
Operating Profit Margin	47,99 %	46,31 %	23,83 %	27,67 %
Current Ratio	3,65	3,52	5,2	2,6
Quick Ratio	3,65	3,52	5,2	2,6
Equity Ratio	0,04	0,03	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %