EIENDOMSUTVIKLER1 AS

7802 NAMSOS

Finances

Share Ownership

Return on Equity

4,78 %

Current Ratio

4,42

Debt-to-Equity Ratio

4,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	522 000	208 000	204 000	191 000
Net Income	68 000	29 000	55 000	34 000
Total Assets	8 419 000	2 962 000	1 986 000	1 986 000
Total Equity	1 422 000	970 000	941 000	885 000

Income (NOK)	2022	2021	2020	2019
Revenue	522 000	208 000	204 000	191 000
Expenditure	276 000	135 000	89 000	93 000
Operating Profit	246 000	73 000	115 000	98 000
Financial Income	0	0	0	0
Financial Costs	173 000	36 000	44 000	55 000
Financial Balance	−173 000	−36 000	−44 000	−55 000
Earnings Before Tax	73 000	37 000	71 000	43 000
Tax	24 000	8 000	16 000	10 000
Net Income	68 000	29 000	55 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 167 000	2 830 000	1 898 000	1 898 000
Total Current Assets	252 000	132 000	88 000	87 000
Total Assets	8 419 000	2 962 000	1 986 000	1 986 000
Total Retained Equity	622 000	570 000	541 000	485 000
Total Equity	1 422 000	970 000	941 000	885 000
Total Long-Term Debt	6 940 000	1 951 000	1 007 000	1 065 000
Total Current Debt	57 000	42 000	39 000	36 000
Total Equity and Debt	8 419 000	2 962 000	1 986 000	1 986 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	522 000	0	0	0
Other Income	0	208 000	204 000	191 000
Revenue	522 000	208 000	204 000	191 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	276 000	135 000	89 000	93 000
Operating Profit	246 000	73 000	115 000	98 000
Financial Income	0	0	0	0
Financial Costs	173 000	36 000	44 000	55 000
Financial Balance	−173 000	−36 000	−44 000	−55 000
Dividends	0	0	0	0
Net Income	68 000	29 000	55 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 167 000	2 830 000	1 898 000	1 898 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 167 000	2 830 000	1 898 000	1 898 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 167 000	2 830 000	1 898 000	1 898 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	252 000	132 000	82 000	87 000
Total Current Assets	252 000	132 000	88 000	87 000
Total Assets	8 419 000	2 962 000	1 986 000	1 986 000
Total Equity	1 422 000	970 000	941 000	885 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 940 000	1 951 000	1 007 000	1 065 000
Creditors	0	15 000	6 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	33 000	14 000	12 000	12 000
Total Current Debt	57 000	42 000	39 000	36 000
Total Equity and Debt	8 419 000	2 962 000	1 986 000	1 986 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,78 %	2,99 %	5,84 %	3,84 %
Debt-to-Equity Ratio	4,88	2,01	1,07	1,2
Operating Profit Margin	47,13 %	35,1 %	56,37 %	51,31 %
Current Ratio	4,42	3,14	2,26	2,42
Quick Ratio	4,42	3,14	2,26	2,42
Equity Ratio	0,17	0,33	0,47	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %