UNINOR EIENDOM AS

8011 BODØ

Finances

Share Ownership

Return on Equity

10,45 %

Current Ratio

4,54

Debt-to-Equity Ratio

3,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	589 000	584 000	557 000	461 000
Net Income	134 000	45 000	119 000	63 000
Total Assets	5 487 000	4 548 000	4 571 000	4 530 000
Total Equity	1 282 000	1 148 000	1 103 000	984 000

Income (NOK)	2022	2021	2020	2019
Revenue	589 000	584 000	557 000	461 000
Expenditure	271 000	378 000	244 000	231 000
Operating Profit	318 000	206 000	313 000	230 000
Financial Income	13 000	0	0	0
Financial Costs	160 000	149 000	162 000	167 000
Financial Balance	−147 000	−149 000	−162 000	−167 000
Earnings Before Tax	172 000	57 000	151 000	63 000
Tax	38 000	13 000	32 000	0
Net Income	134 000	45 000	119 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 511 000	4 511 000	4 511 000	4 511 000
Total Current Assets	976 000	37 000	60 000	19 000
Total Assets	5 487 000	4 548 000	4 571 000	4 530 000
Total Retained Equity	292 000	158 000	113 000	−5 000
Total Equity	1 282 000	1 148 000	1 103 000	984 000
Total Long-Term Debt	3 990 000	3 215 000	3 225 000	3 383 000
Total Current Debt	215 000	186 000	243 000	163 000
Total Equity and Debt	5 487 000	4 548 000	4 571 000	4 530 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	589 000	0	0	461 000
Other Income	0	584 000	557 000	0
Revenue	589 000	584 000	557 000	461 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	169 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	271 000	378 000	244 000	231 000
Operating Profit	318 000	206 000	313 000	230 000
Financial Income	13 000	0	0	0
Financial Costs	160 000	149 000	162 000	167 000
Financial Balance	−147 000	−149 000	−162 000	−167 000
Dividends	0	0	0	0
Net Income	134 000	45 000	119 000	63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 511 000	4 511 000	4 511 000	4 511 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 511 000	4 511 000	4 511 000	4 511 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 511 000	4 511 000	4 511 000	4 511 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	212 000	37 000	60 000	19 000
Total Current Assets	976 000	37 000	60 000	19 000
Total Assets	5 487 000	4 548 000	4 571 000	4 530 000
Total Equity	1 282 000	1 148 000	1 103 000	984 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 990 000	3 215 000	3 225 000	3 383 000
Creditors	8 000	13 000	48 000	16 000
Unpaid Taxes	0	63 000	0	0
Dividends	0	0	0	0
Other Current Debt	170 000	25 000	90 000	6 000
Total Current Debt	215 000	186 000	243 000	163 000
Total Equity and Debt	5 487 000	4 548 000	4 571 000	4 530 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,45 %	3,92 %	10,79 %	6,4 %
Debt-to-Equity Ratio	3,11	2,8	2,92	3,44
Operating Profit Margin	53,99 %	35,27 %	56,19 %	49,89 %
Current Ratio	4,54	0,2	0,25	0,12
Quick Ratio	4,54	0,2	0,25	0,12
Equity Ratio	0,23	0,25	0,24	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %