REMSETH EIENDOM AS

6210 VALLDAL

Finances

Return on Equity

6,99 %

Current Ratio

1,15

Debt-to-Equity Ratio

2,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	846 000	836 000	808 000	809 000
Net Income	143 000	211 000	170 000	124 000
Total Assets	8 282 000	7 856 000	7 840 000	7 717 000
Total Equity	2 046 000	1 903 000	1 692 000	1 522 000

Income (NOK)	2022	2021	2020	2019
Revenue	846 000	836 000	808 000	809 000
Expenditure	408 000	390 000	401 000	404 000
Operating Profit	438 000	446 000	408 000	405 000
Financial Income	0	0	0	0
Financial Costs	255 000	176 000	190 000	247 000
Financial Balance	−255 000	−176 000	−190 000	−247 000
Earnings Before Tax	183 000	270 000	218 000	159 000
Tax	40 000	59 000	48 000	35 000
Net Income	143 000	211 000	170 000	124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 523 000	7 295 000	7 446 000	7 600 000
Total Current Assets	759 000	561 000	394 000	117 000
Total Assets	8 282 000	7 856 000	7 840 000	7 717 000
Total Retained Equity	1 241 000	1 098 000	887 000	717 000
Total Equity	2 046 000	1 903 000	1 692 000	1 522 000
Total Long-Term Debt	5 577 000	5 802 000	5 862 000	6 030 000
Total Current Debt	660 000	151 000	286 000	164 000
Total Equity and Debt	8 282 000	7 856 000	7 840 000	7 717 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	846 000	836 000	808 000	809 000
Revenue	846 000	836 000	808 000	809 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	312 000	301 000	324 000	338 000
Impairment	0	0	0	0
Expenditure	408 000	390 000	401 000	404 000
Operating Profit	438 000	446 000	408 000	405 000
Financial Income	0	0	0	0
Financial Costs	255 000	176 000	190 000	247 000
Financial Balance	−255 000	−176 000	−190 000	−247 000
Dividends	0	0	0	0
Net Income	143 000	211 000	170 000	124 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 493 000	5 805 000	5 956 000	6 280 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 493 000	5 805 000	5 956 000	6 280 000
Total Fiancial Fixed Assets	2 030 000	1 490 000	1 490 000	1 320 000
Total Fixed Assets	7 523 000	7 295 000	7 446 000	7 600 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	15 000	28 000	14 000
Total Current Assets	759 000	561 000	394 000	117 000
Total Assets	8 282 000	7 856 000	7 840 000	7 717 000
Total Equity	2 046 000	1 903 000	1 692 000	1 522 000
Short-Term Group Debt	600 000	0	170 000	137 000
Total Long-Term Debt	5 577 000	5 802 000	5 862 000	6 030 000
Creditors	9 000	32 000	2 000	1 000
Unpaid Taxes	31 000	29 000	34 000	8 000
Dividends	0	0	0	0
Other Current Debt	20 000	16 000	15 000	18 000
Total Current Debt	660 000	151 000	286 000	164 000
Total Equity and Debt	8 282 000	7 856 000	7 840 000	7 717 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,99 %	11,09 %	10,05 %	8,15 %
Debt-to-Equity Ratio	2,73	3,05	3,46	3,96
Operating Profit Margin	51,77 %	53,35 %	50,5 %	50,06 %
Current Ratio	1,15	3,72	1,38	0,71
Quick Ratio	1,15	3,72	1,38	0,71
Equity Ratio	0,25	0,24	0,22	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %