TUDOR EIENDOM AS

4344 BRYNE

Finances

Share Ownership

Return on Equity

−6,58 %

Current Ratio

1,11

Debt-to-Equity Ratio

16,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	233 000	190 000	232 000	280 000
Net Income	−10 000	−37 000	−38 000	−5 000
Total Assets	2 803 000	2 872 000	3 055 000	3 217 000
Total Equity	152 000	−37 000	0	38 000

Income (NOK)	2022	2021	2020	2019
Revenue	233 000	190 000	232 000	280 000
Expenditure	152 000	155 000	190 000	180 000
Operating Profit	81 000	35 000	42 000	100 000
Financial Income	5 000	0	0	0
Financial Costs	84 000	69 000	78 000	97 000
Financial Balance	−79 000	−69 000	−78 000	−97 000
Earnings Before Tax	2 000	−34 000	−36 000	3 000
Tax	12 000	4 000	2 000	8 000
Net Income	−10 000	−37 000	−38 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 720 000	2 844 000	2 968 000	3 092 000
Total Current Assets	83 000	28 000	87 000	125 000
Total Assets	2 803 000	2 872 000	3 055 000	3 217 000
Total Retained Equity	−78 000	−67 000	−30 000	8 000
Total Equity	152 000	−37 000	0	38 000
Total Long-Term Debt	2 575 000	2 905 000	3 038 000	3 164 000
Total Current Debt	75 000	4 000	17 000	15 000
Total Equity and Debt	2 803 000	2 872 000	3 055 000	3 217 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	233 000	0	232 000	280 000
Other Income	0	190 000	0	0
Revenue	233 000	190 000	232 000	280 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	124 000	124 000	124 000	124 000
Impairment	0	0	0	0
Expenditure	152 000	155 000	190 000	180 000
Operating Profit	81 000	35 000	42 000	100 000
Financial Income	5 000	0	0	0
Financial Costs	84 000	69 000	78 000	97 000
Financial Balance	−79 000	−69 000	−78 000	−97 000
Dividends	0	0	0	0
Net Income	−10 000	−37 000	−38 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 720 000	2 844 000	2 968 000	3 092 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 720 000	2 844 000	2 968 000	3 092 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 720 000	2 844 000	2 968 000	3 092 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	74 000	28 000	87 000	125 000
Total Current Assets	83 000	28 000	87 000	125 000
Total Assets	2 803 000	2 872 000	3 055 000	3 217 000
Total Equity	152 000	−37 000	0	38 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 575 000	2 905 000	3 038 000	3 164 000
Creditors	9 000	0	0	0
Unpaid Taxes	16 000	0	14 000	5 000
Dividends	0	0	0	0
Other Current Debt	38 000	0	0	0
Total Current Debt	75 000	4 000	17 000	15 000
Total Equity and Debt	2 803 000	2 872 000	3 055 000	3 217 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,58 %	100 %	-	−13,16 %
Debt-to-Equity Ratio	16,94	−78,51	-	83,26
Operating Profit Margin	34,76 %	18,42 %	18,1 %	35,71 %
Current Ratio	1,11	7	5,12	8,33
Quick Ratio	1,11	7	5,12	8,33
Equity Ratio	0,05	−0,01	0	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %