AUKRA EIENDOM AS

6480 AUKRA

Finances

Share Ownership

Return on Equity

12,42 %

Current Ratio

0,68

Debt-to-Equity Ratio

4,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	891 000	864 000	870 000	837 000
Net Income	155 000	251 000	205 000	−85 000
Total Assets	7 488 000	7 748 000	7 862 000	7 928 000
Total Equity	1 248 000	1 093 000	842 000	636 000

Income (NOK)	2022	2021	2020	2019
Revenue	891 000	864 000	870 000	837 000
Expenditure	429 000	343 000	386 000	670 000
Operating Profit	463 000	521 000	484 000	166 000
Financial Income	0	0	0	0
Financial Costs	265 000	199 000	221 000	275 000
Financial Balance	−265 000	−199 000	−221 000	−275 000
Earnings Before Tax	198 000	322 000	263 000	−109 000
Tax	44 000	71 000	58 000	−24 000
Net Income	155 000	251 000	205 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 407 000	7 612 000	7 820 000	7 916 000
Total Current Assets	80 000	136 000	42 000	12 000
Total Assets	7 488 000	7 748 000	7 862 000	7 928 000
Total Retained Equity	658 000	503 000	252 000	46 000
Total Equity	1 248 000	1 093 000	842 000	636 000
Total Long-Term Debt	6 123 000	6 424 000	6 800 000	7 091 000
Total Current Debt	118 000	231 000	221 000	201 000
Total Equity and Debt	7 488 000	7 748 000	7 862 000	7 928 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	891 000	864 000	870 000	837 000
Revenue	891 000	864 000	870 000	837 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	197 000	198 000	195 000	517 000
Impairment	0	0	0	0
Expenditure	429 000	343 000	386 000	670 000
Operating Profit	463 000	521 000	484 000	166 000
Financial Income	0	0	0	0
Financial Costs	265 000	199 000	221 000	275 000
Financial Balance	−265 000	−199 000	−221 000	−275 000
Dividends	0	0	0	0
Net Income	155 000	251 000	205 000	−85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	90 000	98 000	108 000	126 000
Real Eastate	7 231 000	7 416 000	7 602 000	7 790 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	98 000	109 000	0
Total Tangible Assets	7 317 000	7 514 000	7 712 000	7 790 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 407 000	7 612 000	7 820 000	7 916 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	105 000	38 000	8 000
Total Current Assets	80 000	136 000	42 000	12 000
Total Assets	7 488 000	7 748 000	7 862 000	7 928 000
Total Equity	1 248 000	1 093 000	842 000	636 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 123 000	6 424 000	6 800 000	7 091 000
Creditors	29 000	29 000	140 000	93 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	52 000	142 000	40 000	73 000
Total Current Debt	118 000	231 000	221 000	201 000
Total Equity and Debt	7 488 000	7 748 000	7 862 000	7 928 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,42 %	22,96 %	24,35 %	−13,36 %
Debt-to-Equity Ratio	4,91	5,88	8,08	11,15
Operating Profit Margin	51,96 %	60,3 %	55,63 %	19,83 %
Current Ratio	0,68	0,59	0,19	0,06
Quick Ratio	0,68	0,59	0,19	0,06
Equity Ratio	0,17	0,14	0,11	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %