ET EIENDOM - STJØRDAL AS

7075 TILLER

Finances

Share Ownership

Return on Equity

5,28 %

Current Ratio

0,89

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	95 000	108 000	98 000	102 000
Net Income	13 000	19 000	5 000	6 000
Total Assets	918 000	984 000	1 001 000	1 035 000
Total Equity	246 000	233 000	265 000	260 000

Income (NOK)	2022	2021	2020	2019
Revenue	95 000	108 000	98 000	102 000
Expenditure	46 000	58 000	62 000	59 000
Operating Profit	49 000	50 000	36 000	43 000
Financial Income	0	0	0	0
Financial Costs	26 000	20 000	24 000	29 000
Financial Balance	−26 000	−20 000	−24 000	−29 000
Earnings Before Tax	22 000	29 000	12 000	14 000
Tax	9 000	11 000	7 000	7 000
Net Income	13 000	19 000	5 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	886 000	906 000	926 000	946 000
Total Current Assets	32 000	78 000	75 000	89 000
Total Assets	918 000	984 000	1 001 000	1 035 000
Total Retained Equity	46 000	33 000	65 000	60 000
Total Equity	246 000	233 000	265 000	260 000
Total Long-Term Debt	636 000	675 000	714 000	751 000
Total Current Debt	36 000	76 000	22 000	23 000
Total Equity and Debt	918 000	984 000	1 001 000	1 035 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	95 000	108 000	98 000	102 000
Revenue	95 000	108 000	98 000	102 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	0	0	0
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	46 000	58 000	62 000	59 000
Operating Profit	49 000	50 000	36 000	43 000
Financial Income	0	0	0	0
Financial Costs	26 000	20 000	24 000	29 000
Financial Balance	−26 000	−20 000	−24 000	−29 000
Dividends	0	50 000	0	0
Net Income	13 000	19 000	5 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	886 000	906 000	926 000	946 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	886 000	906 000	926 000	946 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	886 000	906 000	926 000	946 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	78 000	75 000	89 000
Total Current Assets	32 000	78 000	75 000	89 000
Total Assets	918 000	984 000	1 001 000	1 035 000
Total Equity	246 000	233 000	265 000	260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	636 000	675 000	714 000	751 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	50 000	0	0
Other Current Debt	27 000	15 000	15 000	16 000
Total Current Debt	36 000	76 000	22 000	23 000
Total Equity and Debt	918 000	984 000	1 001 000	1 035 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,28 %	8,15 %	1,89 %	2,31 %
Debt-to-Equity Ratio	2,59	2,9	2,69	2,89
Operating Profit Margin	51,58 %	46,3 %	36,73 %	42,16 %
Current Ratio	0,89	1,03	3,41	3,87
Quick Ratio	0,89	1,03	3,41	3,87
Equity Ratio	0,27	0,24	0,26	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %