HOLMENVEIEN 7 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

12,88 %

Current Ratio

29,32

Debt-to-Equity Ratio

7,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 289 000	1 277 000	1 277 000	1 277 000
Net Income	505 000	610 000	458 000	541 000
Total Assets	34 512 000	34 449 000	34 284 000	34 241 000
Total Equity	3 922 000	3 417 000	2 807 000	2 349 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 289 000	1 277 000	1 277 000	1 277 000
Expenditure	520 000	420 000	508 000	413 000
Operating Profit	770 000	858 000	770 000	864 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	267 000	248 000	313 000	325 000
Financial Balance	−265 000	−248 000	−312 000	−324 000
Earnings Before Tax	505 000	610 000	458 000	541 000
Tax	0	0	0	0
Net Income	505 000	610 000	458 000	541 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 515 000	33 549 000	33 522 000	33 574 000
Total Current Assets	997 000	900 000	762 000	668 000
Total Assets	34 512 000	34 449 000	34 284 000	34 241 000
Total Retained Equity	3 867 000	3 362 000	2 752 000	2 294 000
Total Equity	3 922 000	3 417 000	2 807 000	2 349 000
Total Long-Term Debt	30 556 000	30 946 000	31 406 000	31 818 000
Total Current Debt	34 000	86 000	70 000	74 000
Total Equity and Debt	34 512 000	34 449 000	34 284 000	34 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 289 000	1 277 000	1 277 000	1 277 000
Revenue	1 289 000	1 277 000	1 277 000	1 277 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	29 000	29 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	520 000	420 000	508 000	413 000
Operating Profit	770 000	858 000	770 000	864 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	267 000	248 000	313 000	325 000
Financial Balance	−265 000	−248 000	−312 000	−324 000
Dividends	0	0	0	0
Net Income	505 000	610 000	458 000	541 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 515 000	33 549 000	33 522 000	33 574 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 515 000	33 549 000	33 522 000	33 574 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 515 000	33 549 000	33 522 000	33 574 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	997 000	898 000	760 000	666 000
Total Current Assets	997 000	900 000	762 000	668 000
Total Assets	34 512 000	34 449 000	34 284 000	34 241 000
Total Equity	3 922 000	3 417 000	2 807 000	2 349 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 556 000	30 946 000	31 406 000	31 818 000
Creditors	0	4 000	4 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	9 000	9 000
Total Current Debt	34 000	86 000	70 000	74 000
Total Equity and Debt	34 512 000	34 449 000	34 284 000	34 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,88 %	17,85 %	16,32 %	23,03 %
Debt-to-Equity Ratio	7,79	9,06	11,19	13,55
Operating Profit Margin	59,74 %	67,19 %	60,3 %	67,66 %
Current Ratio	29,32	10,47	10,89	9,03
Quick Ratio	29,32	10,47	10,89	9,03
Equity Ratio	0,11	0,1	0,08	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %