ANDVORD GÅRD AS

2686 LOM

Finances

Share Ownership

Return on Equity

−84,61 %

Current Ratio

1,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	272 000	312 000	318 000	313 000
Net Income	−4 485 000	−251 000	−141 000	−173 000
Total Assets	9 802 000	8 377 000	10 847 000	8 526 000
Total Equity	5 301 000	3 482 000	3 376 000	755 000

Income (NOK)	2022	2021	2020	2019
Revenue	272 000	312 000	318 000	313 000
Expenditure	5 912 000	578 000	395 000	360 000
Operating Profit	−5 641 000	−267 000	−77 000	−47 000
Financial Income	0	7 000	0	0
Financial Costs	110 000	62 000	104 000	175 000
Financial Balance	−110 000	−55 000	−104 000	−175 000
Earnings Before Tax	−5 751 000	−322 000	−181 000	−222 000
Tax	−1 265 000	−71 000	−40 000	−49 000
Net Income	−4 485 000	−251 000	−141 000	−173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 211 000	7 880 000	8 000 000	8 120 000
Total Current Assets	6 591 000	498 000	2 847 000	406 000
Total Assets	9 802 000	8 377 000	10 847 000	8 526 000
Total Retained Equity	−1 104 000	3 382 000	3 276 000	655 000
Total Equity	5 301 000	3 482 000	3 376 000	755 000
Total Long-Term Debt	0	248 000	218 000	184 000
Total Current Debt	4 501 000	4 647 000	7 253 000	7 586 000
Total Equity and Debt	9 802 000	8 377 000	10 847 000	8 526 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	272 000	312 000	318 000	313 000
Revenue	272 000	312 000	318 000	313 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	120 000	120 000	120 000	120 000
Impairment	5 479 000	0	0	0
Expenditure	5 912 000	578 000	395 000	360 000
Operating Profit	−5 641 000	−267 000	−77 000	−47 000
Financial Income	0	7 000	0	0
Financial Costs	110 000	62 000	104 000	175 000
Financial Balance	−110 000	−55 000	−104 000	−175 000
Dividends	0	0	0	0
Net Income	−4 485 000	−251 000	−141 000	−173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	931 000	0	0	0
Real Eastate	2 280 000	7 880 000	8 000 000	8 120 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 280 000	7 880 000	8 000 000	8 120 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 211 000	7 880 000	8 000 000	8 120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	6 591 000	498 000	2 847 000	406 000
Total Assets	9 802 000	8 377 000	10 847 000	8 526 000
Total Equity	5 301 000	3 482 000	3 376 000	755 000
Short-Term Group Debt	0	4 647 000	7 208 000	7 586 000
Total Long-Term Debt	0	248 000	218 000	184 000
Creditors	103 000	0	0	0
Unpaid Taxes	10 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 388 000	0	44 000	0
Total Current Debt	4 501 000	4 647 000	7 253 000	7 586 000
Total Equity and Debt	9 802 000	8 377 000	10 847 000	8 526 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−84,61 %	−7,21 %	−4,18 %	−22,91 %
Debt-to-Equity Ratio	0	0,07	0,06	0,24
Operating Profit Margin	−2 073,9 %	−85,58 %	−24,21 %	−15,02 %
Current Ratio	1,46	0,11	0,39	0,05
Quick Ratio	1,46	0,11	0,39	0,05
Equity Ratio	0,54	0,42	0,31	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %