UTLEIRMARK BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

13,01 %

Current Ratio

8,56

Debt-to-Equity Ratio

4,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	539 000	539 000	539 000	539 000
Net Income	263 000	270 000	235 000	244 000
Total Assets	11 623 000	11 561 000	11 513 000	11 474 000
Total Equity	2 022 000	1 758 000	1 488 000	1 253 000

Income (NOK)	2022	2021	2020	2019
Revenue	539 000	539 000	539 000	539 000
Expenditure	−210 000	−219 000	−203 000	−186 000
Operating Profit	329 000	320 000	337 000	352 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	−72 000	−50 000	−102 000	−110 000
Financial Balance	78 000	50 000	103 000	113 000
Earnings Before Tax	263 000	270 000	235 000	244 000
Tax	0	0	0	0
Net Income	263 000	270 000	235 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 238 000	11 238 000	11 238 000	11 238 000
Total Current Assets	385 000	323 000	275 000	236 000
Total Assets	11 623 000	11 561 000	11 513 000	11 474 000
Total Retained Equity	2 022 000	1 758 000	1 488 000	1 253 000
Total Equity	2 022 000	1 758 000	1 488 000	1 253 000
Total Long-Term Debt	9 556 000	9 769 000	9 996 000	10 204 000
Total Current Debt	45 000	34 000	28 000	16 000
Total Equity and Debt	11 623 000	11 561 000	11 513 000	11 474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	539 000	539 000	539 000	539 000
Revenue	539 000	539 000	539 000	539 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−34 000	−40 000	−39 000	−14 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−210 000	−219 000	−203 000	−186 000
Operating Profit	329 000	320 000	337 000	352 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	−72 000	−50 000	−102 000	−110 000
Financial Balance	78 000	50 000	103 000	113 000
Dividends	0	0	0	0
Net Income	263 000	270 000	235 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 151 000	11 151 000	11 151 000	11 151 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	87 000	87 000	87 000
Total Tangible Assets	11 238 000	11 238 000	11 238 000	11 238 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 238 000	11 238 000	11 238 000	11 238 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	385 000	323 000	275 000	236 000
Total Current Assets	385 000	323 000	275 000	236 000
Total Assets	11 623 000	11 561 000	11 513 000	11 474 000
Total Equity	2 022 000	1 758 000	1 488 000	1 253 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 556 000	9 769 000	9 996 000	10 204 000
Creditors	44 000	30 000	25 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	4 000	3 000	4 000
Total Current Debt	45 000	34 000	28 000	16 000
Total Equity and Debt	11 623 000	11 561 000	11 513 000	11 474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,01 %	15,36 %	15,79 %	19,47 %
Debt-to-Equity Ratio	4,73	5,56	6,72	8,14
Operating Profit Margin	61,04 %	59,37 %	62,52 %	65,31 %
Current Ratio	8,56	9,5	9,82	14,75
Quick Ratio	8,56	9,5	9,82	14,75
Equity Ratio	0,17	0,15	0,13	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %