PILOTVEIEN 3 AS

6508 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

2,38 %

Current Ratio

161,07

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 609 000	483 000	0	0
Net Income	1 076 000	210 000	−153 000	−163 000
Total Assets	67 214 000	67 245 000	65 284 000	64 153 000
Total Equity	45 220 000	44 144 000	43 935 000	44 088 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 609 000	483 000	0	0
Expenditure	229 000	214 000	197 000	209 000
Operating Profit	1 380 000	269 000	−197 000	−209 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 380 000	269 000	−197 000	−209 000
Tax	304 000	59 000	−43 000	−46 000
Net Income	1 076 000	210 000	−153 000	−163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 543 000	65 033 000	65 284 000	64 153 000
Total Current Assets	4 671 000	2 212 000	0	0
Total Assets	67 214 000	67 245 000	65 284 000	64 153 000
Total Retained Equity	1 690 000	614 000	404 000	558 000
Total Equity	45 220 000	44 144 000	43 935 000	44 088 000
Total Long-Term Debt	21 965 000	23 096 000	21 315 000	20 033 000
Total Current Debt	29 000	5 000	34 000	32 000
Total Equity and Debt	67 214 000	67 245 000	65 284 000	64 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 609 000	483 000	0	0
Revenue	1 609 000	483 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	229 000	214 000	197 000	209 000
Operating Profit	1 380 000	269 000	−197 000	−209 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	1 076 000	210 000	−153 000	−163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	241 000	300 000	257 000
Real Eastate	62 543 000	64 792 000	64 983 000	63 895 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	62 543 000	64 792 000	64 983 000	63 895 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 543 000	65 033 000	65 284 000	64 153 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 642 000	0	0	0
Total Current Assets	4 671 000	2 212 000	0	0
Total Assets	67 214 000	67 245 000	65 284 000	64 153 000
Total Equity	45 220 000	44 144 000	43 935 000	44 088 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 965 000	23 096 000	21 315 000	20 033 000
Creditors	29 000	5 000	34 000	32 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	29 000	5 000	34 000	32 000
Total Equity and Debt	67 214 000	67 245 000	65 284 000	64 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,38 %	0,48 %	−0,35 %	−0,37 %
Debt-to-Equity Ratio	0,49	0,52	0,49	0,45
Operating Profit Margin	85,77 %	55,69 %	-	-
Current Ratio	161,07	442,4	0	0
Quick Ratio	161,07	442,4	0	0
Equity Ratio	0,67	0,66	0,67	0,69
Gross Profit Margin	100 %	100 %	-	-