COMPOWER EIENDOM AS

5258 BLOMSTERDALEN

Finances

Share Ownership

Return on Equity

3,44 %

Current Ratio

9,5

Debt-to-Equity Ratio

1,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 860 000	1 860 000	1 860 000
Net Income	258 000	508 000	366 000	119 000
Total Assets	20 965 000	21 710 000	22 066 000	22 616 000
Total Equity	7 494 000	7 236 000	6 728 000	6 362 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 860 000	1 860 000	1 860 000	1 860 000
Expenditure	1 104 000	902 000	983 000	1 192 000
Operating Profit	756 000	958 000	876 000	668 000
Financial Income	0	0	1 000	1 000
Financial Costs	425 000	306 000	408 000	516 000
Financial Balance	−425 000	−306 000	−407 000	−515 000
Earnings Before Tax	331 000	652 000	469 000	152 000
Tax	73 000	143 000	103 000	34 000
Net Income	258 000	508 000	366 000	119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 808 000	19 557 000	20 305 000	21 053 000
Total Current Assets	2 157 000	2 154 000	1 761 000	1 563 000
Total Assets	20 965 000	21 710 000	22 066 000	22 616 000
Total Retained Equity	2 442 000	2 184 000	1 676 000	1 310 000
Total Equity	7 494 000	7 236 000	6 728 000	6 362 000
Total Long-Term Debt	13 244 000	14 210 000	15 164 000	16 089 000
Total Current Debt	227 000	264 000	174 000	165 000
Total Equity and Debt	20 965 000	21 710 000	22 066 000	22 616 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 860 000	1 860 000	1 860 000	1 860 000
Revenue	1 860 000	1 860 000	1 860 000	1 860 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	748 000	748 000	748 000	748 000
Impairment	0	0	0	0
Expenditure	1 104 000	902 000	983 000	1 192 000
Operating Profit	756 000	958 000	876 000	668 000
Financial Income	0	0	1 000	1 000
Financial Costs	425 000	306 000	408 000	516 000
Financial Balance	−425 000	−306 000	−407 000	−515 000
Dividends	0	0	0	0
Net Income	258 000	508 000	366 000	119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 808 000	19 557 000	20 305 000	21 053 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 808 000	19 557 000	20 305 000	21 053 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 808 000	19 557 000	20 305 000	21 053 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 062 000	2 060 000	1 668 000	1 472 000
Total Current Assets	2 157 000	2 154 000	1 761 000	1 563 000
Total Assets	20 965 000	21 710 000	22 066 000	22 616 000
Total Equity	7 494 000	7 236 000	6 728 000	6 362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 244 000	14 210 000	15 164 000	16 089 000
Creditors	21 000	14 000	0	0
Unpaid Taxes	74 000	73 000	71 000	76 000
Dividends	0	0	0	0
Other Current Debt	67 000	55 000	50 000	89 000
Total Current Debt	227 000	264 000	174 000	165 000
Total Equity and Debt	20 965 000	21 710 000	22 066 000	22 616 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,44 %	7,02 %	5,44 %	1,87 %
Debt-to-Equity Ratio	1,77	1,96	2,25	2,53
Operating Profit Margin	40,65 %	51,51 %	47,1 %	35,91 %
Current Ratio	9,5	8,16	10,12	9,47
Quick Ratio	9,5	8,16	10,12	9,47
Equity Ratio	0,36	0,33	0,3	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %