DRAUPNER INVESTERINGER AS

0753 OSLO

Finances

Return on Equity

2,82 %

Current Ratio

5,51

Debt-to-Equity Ratio

1,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 707 000	43 000	0	0
Net Income	5 698 000	1 914 000	1 069 000	294 000
Total Assets	411 227 000	235 631 000	212 870 000	79 260 000
Total Equity	202 272 000	187 865 000	140 323 000	65 833 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 707 000	43 000	0	0
Expenditure	13 985 000	691 000	700 000	627 000
Operating Profit	16 722 000	−649 000	−699 000	−627 000
Financial Income	359 000	5 044 000	4 237 000	1 510 000
Financial Costs	9 499 000	1 942 000	2 168 000	495 000
Financial Balance	−9 140 000	3 102 000	2 069 000	1 015 000
Earnings Before Tax	7 582 000	2 453 000	1 370 000	388 000
Tax	1 884 000	540 000	301 000	94 000
Net Income	5 698 000	1 914 000	1 069 000	294 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	398 159 000	229 273 000	211 327 000	79 212 000
Total Current Assets	13 068 000	6 358 000	1 543 000	47 000
Total Assets	411 227 000	235 631 000	212 870 000	79 260 000
Total Retained Equity	5 698 000	2 982 000	1 069 000	0
Total Equity	202 272 000	187 865 000	140 323 000	65 833 000
Total Long-Term Debt	206 581 000	34 261 000	34 626 000	1 853 000
Total Current Debt	2 373 000	13 505 000	37 921 000	11 574 000
Total Equity and Debt	411 227 000	235 631 000	212 870 000	79 260 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	48 000	40 000	0	0
Other Income	30 659 000	2 000	0	0
Revenue	30 707 000	43 000	0	0
Cost of Goods Sold	33 000	39 000	0	0
Salary Costs	80 000	77 000	69 000	57 000
Depreciation	5 981 000	9 000	0	0
Impairment	−447 000	0	0	0
Expenditure	13 985 000	691 000	700 000	627 000
Operating Profit	16 722 000	−649 000	−699 000	−627 000
Financial Income	359 000	5 044 000	4 237 000	1 510 000
Financial Costs	9 499 000	1 942 000	2 168 000	495 000
Financial Balance	−9 140 000	3 102 000	2 069 000	1 015 000
Dividends	6 679 000	0	0	0
Net Income	5 698 000	1 914 000	1 069 000	294 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 000	47 000	0	0
Real Eastate	398 123 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	398 123 000	0	0	0
Total Fiancial Fixed Assets	0	229 227 000	211 327 000	79 212 000
Total Fixed Assets	398 159 000	229 273 000	211 327 000	79 212 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 984 000	4 684 000	220 000	47 000
Total Current Assets	13 068 000	6 358 000	1 543 000	47 000
Total Assets	411 227 000	235 631 000	212 870 000	79 260 000
Total Equity	202 272 000	187 865 000	140 323 000	65 833 000
Short-Term Group Debt	0	13 453 000	6 028 000	1 273 000
Total Long-Term Debt	206 581 000	34 261 000	34 626 000	1 853 000
Creditors	1 016 000	52 000	103 000	287 000
Unpaid Taxes	843 000	0	25 000	0
Dividends	6 679 000	0	0	0
Other Current Debt	515 000	0	31 765 000	3 014 000
Total Current Debt	2 373 000	13 505 000	37 921 000	11 574 000
Total Equity and Debt	411 227 000	235 631 000	212 870 000	79 260 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,82 %	1,02 %	0,76 %	0,45 %
Debt-to-Equity Ratio	1,02	0,18	0,25	0,03
Operating Profit Margin	54,46 %	−1 509,3 %	-	-
Current Ratio	5,51	0,47	0,04	0
Quick Ratio	5,51	0,47	0,04	0
Equity Ratio	0,49	0,8	0,66	0,83
Gross Profit Margin	99,89 %	9,3 %	-	-