DRANGEDALSVEGEN EIENDOM AS

3919 PORSGRUNN

Finances

Share Ownership

Return on Equity

9,05 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	605 000	576 000	566 000	553 000
Net Income	359 000	353 000	−49 000	359 000
Total Assets	4 326 000	4 320 000	3 967 000	5 375 000
Total Equity	3 967 000	3 967 000	3 967 000	4 016 000

Income (NOK)	2022	2021	2020	2019
Revenue	605 000	576 000	566 000	553 000
Expenditure	144 000	124 000	619 000	145 000
Operating Profit	460 000	452 000	−52 000	408 000
Financial Income	0	0	9 000	52 000
Financial Costs	0	0	18 000	0
Financial Balance	0	0	−9 000	52 000
Earnings Before Tax	461 000	452 000	−62 000	460 000
Tax	101 000	100 000	−13 000	101 000
Net Income	359 000	353 000	−49 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 761 000	3 862 000	3 962 000	4 349 000
Total Current Assets	566 000	458 000	5 000	1 026 000
Total Assets	4 326 000	4 320 000	3 967 000	5 375 000
Total Retained Equity	0	0	0	0
Total Equity	3 967 000	3 967 000	3 967 000	4 016 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	360 000	353 000	0	1 359 000
Total Equity and Debt	4 326 000	4 320 000	3 967 000	5 375 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	605 000	576 000	566 000	553 000
Revenue	605 000	576 000	566 000	553 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	31 000	26 000	21 000
Depreciation	0	0	0	0
Impairment	0	0	400 000	0
Expenditure	144 000	124 000	619 000	145 000
Operating Profit	460 000	452 000	−52 000	408 000
Financial Income	0	0	9 000	52 000
Financial Costs	0	0	18 000	0
Financial Balance	0	0	−9 000	52 000
Dividends	359 000	353 000	0	1 359 000
Net Income	359 000	353 000	−49 000	359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	261 000	362 000	462 000	449 000
Real Eastate	3 500 000	3 500 000	3 500 000	3 900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 500 000	3 500 000	3 500 000	3 900 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 761 000	3 862 000	3 962 000	4 349 000
Stock	0	0	0	0
Total Investments	0	0	0	932 000
Cash, Bank	566 000	458 000	5 000	94 000
Total Current Assets	566 000	458 000	5 000	1 026 000
Total Assets	4 326 000	4 320 000	3 967 000	5 375 000
Total Equity	3 967 000	3 967 000	3 967 000	4 016 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	359 000	353 000	0	1 359 000
Other Current Debt	360 000	353 000	0	1 359 000
Total Current Debt	360 000	353 000	0	1 359 000
Total Equity and Debt	4 326 000	4 320 000	3 967 000	5 375 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,05 %	8,9 %	−1,24 %	8,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	76,03 %	78,47 %	−9,19 %	73,78 %
Current Ratio	1,57	1,3	-	0,75
Quick Ratio	1,57	1,3	-	0,75
Equity Ratio	0,92	0,92	1	0,75
Gross Profit Margin	100 %	100 %	100 %	100 %