DSE EIENDOM AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

24,8 %

Current Ratio

0,54

Debt-to-Equity Ratio

18,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	495 000	495 000	495 000	484 000
Net Income	61 000	78 000	40 000	−5 000
Total Assets	4 822 000	4 985 000	5 141 000	5 301 000
Total Equity	246 000	185 000	107 000	67 000

Income (NOK)	2022	2021	2020	2019
Revenue	495 000	495 000	495 000	484 000
Expenditure	203 000	202 000	204 000	215 000
Operating Profit	292 000	293 000	292 000	269 000
Financial Income	0	0	0	0
Financial Costs	213 000	193 000	241 000	275 000
Financial Balance	−213 000	−193 000	−241 000	−275 000
Earnings Before Tax	79 000	100 000	51 000	−6 000
Tax	17 000	22 000	11 000	−1 000
Net Income	61 000	78 000	40 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 809 000	4 957 000	5 125 000	5 290 000
Total Current Assets	13 000	28 000	16 000	11 000
Total Assets	4 822 000	4 985 000	5 141 000	5 301 000
Total Retained Equity	216 000	155 000	77 000	37 000
Total Equity	246 000	185 000	107 000	67 000
Total Long-Term Debt	4 552 000	4 776 000	5 010 000	5 210 000
Total Current Debt	24 000	24 000	24 000	24 000
Total Equity and Debt	4 822 000	4 985 000	5 141 000	5 301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	495 000	495 000	495 000	484 000
Revenue	495 000	495 000	495 000	484 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	147 000	154 000	154 000	154 000
Impairment	0	0	0	0
Expenditure	203 000	202 000	204 000	215 000
Operating Profit	292 000	293 000	292 000	269 000
Financial Income	0	0	0	0
Financial Costs	213 000	193 000	241 000	275 000
Financial Balance	−213 000	−193 000	−241 000	−275 000
Dividends	0	0	0	0
Net Income	61 000	78 000	40 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	14 000	26 000
Real Eastate	4 809 000	4 957 000	5 104 000	5 251 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	6 000	13 000
Total Tangible Assets	4 809 000	4 957 000	5 110 000	5 264 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 809 000	4 957 000	5 125 000	5 290 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	28 000	16 000	11 000
Total Current Assets	13 000	28 000	16 000	11 000
Total Assets	4 822 000	4 985 000	5 141 000	5 301 000
Total Equity	246 000	185 000	107 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 552 000	4 776 000	5 010 000	5 210 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	24 000	24 000	24 000
Total Current Debt	24 000	24 000	24 000	24 000
Total Equity and Debt	4 822 000	4 985 000	5 141 000	5 301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,8 %	42,16 %	37,38 %	−7,46 %
Debt-to-Equity Ratio	18,5	25,82	46,82	77,76
Operating Profit Margin	58,99 %	59,19 %	58,99 %	55,58 %
Current Ratio	0,54	1,17	0,67	0,46
Quick Ratio	0,54	1,17	0,67	0,46
Equity Ratio	0,05	0,04	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %