INNDALSVEIEN-EIENDOM AS

5302 STRUSSHAMN

Finances

Share Ownership

Return on Equity

135,45 %

Current Ratio

1,45

Debt-to-Equity Ratio

−96,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	689 000	710 000	741 000	771 000
Net Income	−256 000	−45 000	−59 000	−12 000
Total Assets	18 280 000	18 020 000	20 514 000	20 460 000
Total Equity	−189 000	−124 000	−79 000	−20 000

Income (NOK)	2022	2021	2020	2019
Revenue	689 000	710 000	741 000	771 000
Expenditure	389 000	259 000	203 000	196 000
Operating Profit	300 000	451 000	538 000	575 000
Financial Income	0	1 000	0	1 000
Financial Costs	628 000	509 000	615 000	592 000
Financial Balance	−628 000	−508 000	−615 000	−591 000
Earnings Before Tax	−328 000	−57 000	−76 000	−16 000
Tax	−72 000	−13 000	−17 000	−4 000
Net Income	−256 000	−45 000	−59 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 824 000	17 770 000	17 757 000	17 740 000
Total Current Assets	456 000	250 000	2 757 000	2 719 000
Total Assets	18 280 000	18 020 000	20 514 000	20 460 000
Total Retained Equity	−409 000	−154 000	−109 000	−50 000
Total Equity	−189 000	−124 000	−79 000	−20 000
Total Long-Term Debt	18 155 000	17 947 000	20 404 000	20 331 000
Total Current Debt	314 000	197 000	188 000	149 000
Total Equity and Debt	18 280 000	18 020 000	20 514 000	20 460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	689 000	710 000	741 000	771 000
Revenue	689 000	710 000	741 000	771 000
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	389 000	259 000	203 000	196 000
Operating Profit	300 000	451 000	538 000	575 000
Financial Income	0	1 000	0	1 000
Financial Costs	628 000	509 000	615 000	592 000
Financial Balance	−628 000	−508 000	−615 000	−591 000
Dividends	0	0	0	0
Net Income	−256 000	−45 000	−59 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	43 000	31 000	14 000
Real Eastate	17 762 000	17 726 000	17 726 000	17 726 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 762 000	17 726 000	17 726 000	17 726 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 824 000	17 770 000	17 757 000	17 740 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	77 000	185 000	2 626 000	2 584 000
Total Current Assets	456 000	250 000	2 757 000	2 719 000
Total Assets	18 280 000	18 020 000	20 514 000	20 460 000
Total Equity	−189 000	−124 000	−79 000	−20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 155 000	17 947 000	20 404 000	20 331 000
Creditors	21 000	64 000	60 000	50 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	293 000	132 000	129 000	99 000
Total Current Debt	314 000	197 000	188 000	149 000
Total Equity and Debt	18 280 000	18 020 000	20 514 000	20 460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	135,45 %	36,29 %	74,68 %	60 %
Debt-to-Equity Ratio	−96,06	−144,73	−258,28	−1 016,55
Operating Profit Margin	43,54 %	63,52 %	72,6 %	74,58 %
Current Ratio	1,45	1,27	14,66	18,25
Quick Ratio	1,45	1,27	14,66	18,25
Equity Ratio	−0,01	−0,01	−0	−0
Gross Profit Margin	100 %	100 %	100 %	100 %