EVJENVEGEN2 BORETTSLAG

9024 TOMASJORD

Finances

Share Ownership

Return on Equity

25,23 %

Current Ratio

5,02

Debt-to-Equity Ratio

22,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 620 000	1 434 000	1 484 000	1 229 000
Net Income	476 000	545 000	508 000	265 000
Total Assets	45 219 000	44 876 000	44 667 000	44 403 000
Total Equity	1 887 000	1 411 000	866 000	357 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 620 000	1 434 000	1 484 000	1 229 000
Expenditure	573 000	568 000	570 000	398 000
Operating Profit	1 046 000	866 000	914 000	831 000
Financial Income	13 000	2 000	1 000	1 000
Financial Costs	583 000	322 000	406 000	567 000
Financial Balance	−570 000	−320 000	−405 000	−566 000
Earnings Before Tax	1 046 000	866 000	914 000	831 000
Tax	0	0	0	0
Net Income	476 000	545 000	508 000	265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 180 000	44 180 000	44 180 000	44 180 000
Total Current Assets	1 039 000	696 000	487 000	223 000
Total Assets	45 219 000	44 876 000	44 667 000	44 403 000
Total Retained Equity	1 321 000	776 000	267 000	2 000
Total Equity	1 887 000	1 411 000	866 000	357 000
Total Long-Term Debt	43 124 000	43 353 000	43 663 000	43 950 000
Total Current Debt	207 000	112 000	139 000	96 000
Total Equity and Debt	45 219 000	44 876 000	44 667 000	44 403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 620 000	1 434 000	1 484 000	1 229 000
Revenue	1 620 000	1 434 000	1 484 000	1 229 000
Cost of Goods Sold	0	0	0	0
Salary Costs	36 000	41 000	22 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	573 000	568 000	570 000	398 000
Operating Profit	1 046 000	866 000	914 000	831 000
Financial Income	13 000	2 000	1 000	1 000
Financial Costs	583 000	322 000	406 000	567 000
Financial Balance	−570 000	−320 000	−405 000	−566 000
Dividends	0	0	0	0
Net Income	476 000	545 000	508 000	265 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	44 180 000	44 180 000	44 180 000	44 180 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	44 180 000	44 180 000	44 180 000	44 180 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	44 180 000	44 180 000	44 180 000	44 180 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	867 000	595 000	383 000	132 000
Total Current Assets	1 039 000	696 000	487 000	223 000
Total Assets	45 219 000	44 876 000	44 667 000	44 403 000
Total Equity	1 887 000	1 411 000	866 000	357 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 124 000	43 353 000	43 663 000	43 950 000
Creditors	172 000	88 000	112 000	68 000
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	35 000	23 000	28 000	28 000
Total Current Debt	207 000	112 000	139 000	96 000
Total Equity and Debt	45 219 000	44 876 000	44 667 000	44 403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,23 %	38,63 %	58,66 %	74,23 %
Debt-to-Equity Ratio	22,85	30,73	50,42	123,11
Operating Profit Margin	64,57 %	60,39 %	61,59 %	67,62 %
Current Ratio	5,02	6,21	3,5	2,32
Quick Ratio	5,02	6,21	3,5	2,32
Equity Ratio	0,04	0,03	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %