COBA EIENDOM AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

33,91 %

Current Ratio

2,05

Debt-to-Equity Ratio

12,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 746 000	9 275 000	9 185 000	11 078 000
Net Income	2 270 000	1 382 000	1 995 000	1 892 000
Total Assets	90 614 000	94 944 000	95 034 000	103 880 000
Total Equity	6 694 000	4 425 000	3 043 000	3 297 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 746 000	9 275 000	9 185 000	11 078 000
Expenditure	3 959 000	3 957 000	4 340 000	4 003 000
Operating Profit	5 787 000	5 319 000	4 844 000	7 075 000
Financial Income	271 000	0	1 000	5 000
Financial Costs	3 148 000	3 547 000	2 287 000	4 647 000
Financial Balance	−2 877 000	−3 547 000	−2 286 000	−4 642 000
Earnings Before Tax	2 910 000	1 771 000	2 558 000	2 433 000
Tax	640 000	390 000	563 000	541 000
Net Income	2 270 000	1 382 000	1 995 000	1 892 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	85 004 000	89 074 000	92 955 000	96 809 000
Total Current Assets	5 610 000	5 871 000	2 079 000	7 071 000
Total Assets	90 614 000	94 944 000	95 034 000	103 880 000
Total Retained Equity	3 371 000	2 858 000	3 013 000	3 267 000
Total Equity	6 694 000	4 425 000	3 043 000	3 297 000
Total Long-Term Debt	81 180 000	85 140 000	89 100 000	99 900 000
Total Current Debt	2 739 000	5 379 000	2 891 000	683 000
Total Equity and Debt	90 614 000	94 944 000	95 034 000	103 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 746 000	9 275 000	9 185 000	0
Other Income	0	0	0	11 078 000
Revenue	9 746 000	9 275 000	9 185 000	11 078 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 925 000	3 925 000	3 925 000	3 925 000
Impairment	0	0	0	0
Expenditure	3 959 000	3 957 000	4 340 000	4 003 000
Operating Profit	5 787 000	5 319 000	4 844 000	7 075 000
Financial Income	271 000	0	1 000	5 000
Financial Costs	3 148 000	3 547 000	2 287 000	4 647 000
Financial Balance	−2 877 000	−3 547 000	−2 286 000	−4 642 000
Dividends	0	0	0	0
Net Income	2 270 000	1 382 000	1 995 000	1 892 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	6 174 000	6 318 000	6 275 000	6 203 000
Real Eastate	78 830 000	82 755 000	86 680 000	90 605 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	78 830 000	82 755 000	86 680 000	90 605 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	85 004 000	89 074 000	92 955 000	96 809 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 853 000	4 333 000	2 079 000	7 071 000
Total Current Assets	5 610 000	5 871 000	2 079 000	7 071 000
Total Assets	90 614 000	94 944 000	95 034 000	103 880 000
Total Equity	6 694 000	4 425 000	3 043 000	3 297 000
Short-Term Group Debt	2 252 000	4 854 000	2 883 000	0
Total Long-Term Debt	81 180 000	85 140 000	89 100 000	99 900 000
Creditors	9 000	8 000	8 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	478 000	518 000	0	0
Total Current Debt	2 739 000	5 379 000	2 891 000	683 000
Total Equity and Debt	90 614 000	94 944 000	95 034 000	103 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,91 %	31,23 %	65,56 %	57,39 %
Debt-to-Equity Ratio	12,13	19,24	29,28	30,3
Operating Profit Margin	59,38 %	57,35 %	52,74 %	63,87 %
Current Ratio	2,05	1,09	0,72	10,35
Quick Ratio	2,05	1,09	0,72	10,35
Equity Ratio	0,07	0,05	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %