DALSBYGD MEK VERKSTED AS

6103 VOLDA

Finances

Share Ownership

Return on Equity

10,57 %

Current Ratio

9,8

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	428 000	407 000	413 000	389 000
Net Income	170 000	159 000	197 000	172 000
Total Assets	2 771 000	2 663 000	2 597 000	2 757 000
Total Equity	1 608 000	1 438 000	1 279 000	1 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	428 000	407 000	413 000	389 000
Expenditure	159 000	173 000	143 000	142 000
Operating Profit	269 000	234 000	271 000	247 000
Financial Income	0	0	0	0
Financial Costs	51 000	30 000	18 000	26 000
Financial Balance	−51 000	−30 000	−18 000	−26 000
Earnings Before Tax	218 000	204 000	253 000	220 000
Tax	48 000	45 000	56 000	48 000
Net Income	170 000	159 000	197 000	172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 193 000	2 284 000	2 375 000	2 465 000
Total Current Assets	578 000	380 000	222 000	291 000
Total Assets	2 771 000	2 663 000	2 597 000	2 757 000
Total Retained Equity	1 508 000	1 338 000	1 179 000	981 000
Total Equity	1 608 000	1 438 000	1 279 000	1 081 000
Total Long-Term Debt	1 104 000	1 171 000	1 220 000	1 622 000
Total Current Debt	59 000	54 000	99 000	53 000
Total Equity and Debt	2 771 000	2 663 000	2 597 000	2 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	428 000	407 000	413 000	389 000
Revenue	428 000	407 000	413 000	389 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	91 000	91 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	159 000	173 000	143 000	142 000
Operating Profit	269 000	234 000	271 000	247 000
Financial Income	0	0	0	0
Financial Costs	51 000	30 000	18 000	26 000
Financial Balance	−51 000	−30 000	−18 000	−26 000
Dividends	0	0	0	0
Net Income	170 000	159 000	197 000	172 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 193 000	2 284 000	2 375 000	2 465 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 193 000	2 284 000	2 375 000	2 465 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 193 000	2 284 000	2 375 000	2 465 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	556 000	369 000	217 000	288 000
Total Current Assets	578 000	380 000	222 000	291 000
Total Assets	2 771 000	2 663 000	2 597 000	2 757 000
Total Equity	1 608 000	1 438 000	1 279 000	1 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 104 000	1 171 000	1 220 000	1 622 000
Creditors	0	0	4 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	2 000	34 000	0
Total Current Debt	59 000	54 000	99 000	53 000
Total Equity and Debt	2 771 000	2 663 000	2 597 000	2 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,57 %	11,06 %	15,4 %	15,91 %
Debt-to-Equity Ratio	0,69	0,81	0,95	1,5
Operating Profit Margin	62,85 %	57,49 %	65,62 %	63,5 %
Current Ratio	9,8	7,04	2,24	5,49
Quick Ratio	9,8	7,04	2,24	5,49
Equity Ratio	0,58	0,54	0,49	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %