EGENTLIG BLODIG ALVOR AS

4260 TORVASTAD

Finances

Share Ownership

Return on Equity

6,95 %

Current Ratio

1,03

Debt-to-Equity Ratio

0,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 183 000	1 155 000	1 170 000	1 177 000
Net Income	432 000	422 000	455 000	429 000
Total Assets	11 277 000	10 667 000	10 878 000	10 632 000
Total Equity	6 213 000	5 782 000	5 359 000	6 404 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 183 000	1 155 000	1 170 000	1 177 000
Expenditure	462 000	479 000	440 000	454 000
Operating Profit	721 000	675 000	730 000	723 000
Financial Income	0	0	0	0
Financial Costs	168 000	134 000	147 000	173 000
Financial Balance	−168 000	−134 000	−147 000	−173 000
Earnings Before Tax	553 000	541 000	584 000	550 000
Tax	122 000	119 000	128 000	121 000
Net Income	432 000	422 000	455 000	429 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 559 000	10 251 000	10 251 000	10 251 000
Total Current Assets	718 000	416 000	627 000	381 000
Total Assets	11 277 000	10 667 000	10 878 000	10 632 000
Total Retained Equity	2 723 000	2 292 000	1 869 000	1 414 000
Total Equity	6 213 000	5 782 000	5 359 000	6 404 000
Total Long-Term Debt	4 364 000	4 634 000	4 910 000	3 494 000
Total Current Debt	700 000	251 000	608 000	733 000
Total Equity and Debt	11 277 000	10 667 000	10 878 000	10 632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 000	0	0
Other Income	1 183 000	1 154 000	1 170 000	1 177 000
Revenue	1 183 000	1 155 000	1 170 000	1 177 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	205 000	205 000	137 000	137 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	462 000	479 000	440 000	454 000
Operating Profit	721 000	675 000	730 000	723 000
Financial Income	0	0	0	0
Financial Costs	168 000	134 000	147 000	173 000
Financial Balance	−168 000	−134 000	−147 000	−173 000
Dividends	0	0	0	0
Net Income	432 000	422 000	455 000	429 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 251 000	10 251 000	10 251 000	10 251 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 251 000	10 251 000	10 251 000	10 251 000
Total Fiancial Fixed Assets	309 000	0	0	0
Total Fixed Assets	10 559 000	10 251 000	10 251 000	10 251 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	718 000	416 000	306 000	62 000
Total Current Assets	718 000	416 000	627 000	381 000
Total Assets	11 277 000	10 667 000	10 878 000	10 632 000
Total Equity	6 213 000	5 782 000	5 359 000	6 404 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 364 000	4 634 000	4 910 000	3 494 000
Creditors	3 000	7 000	2 000	6 000
Unpaid Taxes	71 000	93 000	129 000	127 000
Dividends	0	0	0	0
Other Current Debt	505 000	32 000	349 000	479 000
Total Current Debt	700 000	251 000	608 000	733 000
Total Equity and Debt	11 277 000	10 667 000	10 878 000	10 632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,95 %	7,3 %	8,49 %	6,7 %
Debt-to-Equity Ratio	0,7	0,8	0,92	0,55
Operating Profit Margin	60,95 %	58,44 %	62,39 %	61,43 %
Current Ratio	1,03	1,66	1,03	0,52
Quick Ratio	1,03	1,66	1,03	0,52
Equity Ratio	0,55	0,54	0,49	0,6
Gross Profit Margin	100 %	99,91 %	100 %	100 %