IPOA EIENDOM AS

1580 RYGGE

Finances

Return on Equity

2,7 %

Current Ratio

0,79

Debt-to-Equity Ratio

2,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 436 000	1 737 000	1 553 000	1 519 000
Net Income	324 000	459 000	544 000	515 000
Total Assets	48 121 000	23 723 000	13 634 000	12 895 000
Total Equity	12 008 000	1 684 000	1 225 000	681 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 436 000	1 737 000	1 553 000	1 519 000
Expenditure	1 148 000	651 000	354 000	323 000
Operating Profit	1 288 000	1 086 000	1 199 000	1 197 000
Financial Income	0	0	0	0
Financial Costs	868 000	488 000	493 000	530 000
Financial Balance	−868 000	−488 000	−493 000	−530 000
Earnings Before Tax	420 000	598 000	706 000	667 000
Tax	96 000	139 000	162 000	152 000
Net Income	324 000	459 000	544 000	515 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 392 000	23 650 000	13 471 000	12 591 000
Total Current Assets	728 000	73 000	163 000	303 000
Total Assets	48 121 000	23 723 000	13 634 000	12 895 000
Total Retained Equity	1 978 000	1 654 000	1 195 000	651 000
Total Equity	12 008 000	1 684 000	1 225 000	681 000
Total Long-Term Debt	35 189 000	21 893 000	12 240 000	11 979 000
Total Current Debt	924 000	145 000	169 000	236 000
Total Equity and Debt	48 121 000	23 723 000	13 634 000	12 895 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	195 000
Other Income	2 436 000	1 737 000	1 553 000	1 324 000
Revenue	2 436 000	1 737 000	1 553 000	1 519 000
Cost of Goods Sold	0	37 000	0	9 000
Salary Costs	0	0	0	0
Depreciation	114 000	95 000	95 000	95 000
Impairment	0	0	0	0
Expenditure	1 148 000	651 000	354 000	323 000
Operating Profit	1 288 000	1 086 000	1 199 000	1 197 000
Financial Income	0	0	0	0
Financial Costs	868 000	488 000	493 000	530 000
Financial Balance	−868 000	−488 000	−493 000	−530 000
Dividends	0	0	0	0
Net Income	324 000	459 000	544 000	515 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	34 891 000	23 335 000	13 061 000	12 086 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	282 000	115 000	210 000	305 000
Total Tangible Assets	35 173 000	23 450 000	13 271 000	12 391 000
Total Fiancial Fixed Assets	12 219 000	200 000	200 000	200 000
Total Fixed Assets	47 392 000	23 650 000	13 471 000	12 591 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	728 000	43 000	145 000	229 000
Total Current Assets	728 000	73 000	163 000	303 000
Total Assets	48 121 000	23 723 000	13 634 000	12 895 000
Total Equity	12 008 000	1 684 000	1 225 000	681 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 189 000	21 893 000	12 240 000	11 979 000
Creditors	49 000	6 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	779 000	0	2 000	83 000
Total Current Debt	924 000	145 000	169 000	236 000
Total Equity and Debt	48 121 000	23 723 000	13 634 000	12 895 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,7 %	27,26 %	44,41 %	75,62 %
Debt-to-Equity Ratio	2,93	13	9,99	17,59
Operating Profit Margin	52,87 %	62,52 %	77,21 %	78,8 %
Current Ratio	0,79	0,5	0,96	1,28
Quick Ratio	0,79	0,5	0,96	1,28
Equity Ratio	0,25	0,07	0,09	0,05
Gross Profit Margin	100 %	97,87 %	100 %	99,41 %