TANDBERG EIENDOM AVDELING AGROKVARTALET AS

1383 ASKER

Finances

Return on Equity

5,11 %

Current Ratio

3,37

Debt-to-Equity Ratio

0,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 170 000	25 359 000	26 478 000	27 995 000
Net Income	9 998 000	10 048 000	9 693 000	10 547 000
Total Assets	288 136 000	287 117 000	325 120 000	296 453 000
Total Equity	195 711 000	193 785 000	156 571 000	127 415 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 170 000	25 359 000	26 478 000	27 995 000
Expenditure	9 508 000	9 519 000	9 758 000	10 078 000
Operating Profit	15 661 000	15 840 000	16 720 000	17 918 000
Financial Income	0	0	0	4 000
Financial Costs	2 838 000	2 958 000	4 293 000	4 402 000
Financial Balance	−2 838 000	−2 958 000	−4 293 000	−4 398 000
Earnings Before Tax	12 823 000	12 882 000	12 427 000	13 521 000
Tax	2 825 000	2 834 000	2 734 000	2 974 000
Net Income	9 998 000	10 048 000	9 693 000	10 547 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	253 295 000	252 277 000	300 156 000	296 441 000
Total Current Assets	34 840 000	34 840 000	24 964 000	12 000
Total Assets	288 136 000	287 117 000	325 120 000	296 453 000
Total Retained Equity	38 021 000	36 095 000	26 047 000	16 354 000
Total Equity	195 711 000	193 785 000	156 571 000	127 415 000
Total Long-Term Debt	82 075 000	85 702 000	162 506 000	160 326 000
Total Current Debt	10 349 000	7 630 000	6 044 000	8 712 000
Total Equity and Debt	288 136 000	287 117 000	325 120 000	296 453 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	25 170 000	25 359 000	26 478 000	27 995 000
Revenue	25 170 000	25 359 000	26 478 000	27 995 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 192 000	3 158 000	3 118 000	3 035 000
Impairment	0	0	0	0
Expenditure	9 508 000	9 519 000	9 758 000	10 078 000
Operating Profit	15 661 000	15 840 000	16 720 000	17 918 000
Financial Income	0	0	0	4 000
Financial Costs	2 838 000	2 958 000	4 293 000	4 402 000
Financial Balance	−2 838 000	−2 958 000	−4 293 000	−4 398 000
Dividends	0	0	0	0
Net Income	9 998 000	10 048 000	9 693 000	10 547 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	253 250 000	252 217 000	252 642 000	248 470 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	45 000	60 000	0	0
Total Tangible Assets	253 295 000	252 277 000	252 642 000	248 470 000
Total Fiancial Fixed Assets	0	0	47 513 000	47 971 000
Total Fixed Assets	253 295 000	252 277 000	300 156 000	296 441 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	12 000	12 000	12 000
Total Current Assets	34 840 000	34 840 000	24 964 000	12 000
Total Assets	288 136 000	287 117 000	325 120 000	296 453 000
Total Equity	195 711 000	193 785 000	156 571 000	127 415 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	82 075 000	85 702 000	162 506 000	160 326 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 349 000	0	0	8 712 000
Total Current Debt	10 349 000	7 630 000	6 044 000	8 712 000
Total Equity and Debt	288 136 000	287 117 000	325 120 000	296 453 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,11 %	5,19 %	6,19 %	8,28 %
Debt-to-Equity Ratio	0,42	0,44	1,04	1,26
Operating Profit Margin	62,22 %	62,46 %	63,15 %	64 %
Current Ratio	3,37	4,57	4,13	0
Quick Ratio	3,37	4,57	4,13	0
Equity Ratio	0,68	0,67	0,48	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %