DRAUPNIR HOLDING AS

7014 TRONDHEIM

Finances

Return on Equity

15,96 %

Current Ratio

24,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	169 000	280 000	55 000	160 000
Total Assets	1 091 000	921 000	642 000	586 000
Total Equity	1 059 000	890 000	610 000	555 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	11 000	7 000	18 000	43 000
Operating Profit	−11 000	−7 000	−18 000	−43 000
Financial Income	180 000	287 000	73 000	203 000
Financial Costs	0	0	0	0
Financial Balance	180 000	287 000	73 000	203 000
Earnings Before Tax	169 000	280 000	55 000	160 000
Tax	0	0	0	0
Net Income	169 000	280 000	55 000	160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	320 000	320 000	320 000	311 000
Total Current Assets	770 000	601 000	321 000	275 000
Total Assets	1 091 000	921 000	642 000	586 000
Total Retained Equity	753 000	584 000	304 000	250 000
Total Equity	1 059 000	890 000	610 000	555 000
Total Long-Term Debt	0	30 000	30 000	30 000
Total Current Debt	31 000	2 000	1 000	1 000
Total Equity and Debt	1 091 000	921 000	642 000	586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	11 000	7 000	18 000	43 000
Operating Profit	−11 000	−7 000	−18 000	−43 000
Financial Income	180 000	287 000	73 000	203 000
Financial Costs	0	0	0	0
Financial Balance	180 000	287 000	73 000	203 000
Dividends	0	0	0	0
Net Income	169 000	280 000	55 000	160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	320 000	320 000	320 000	311 000
Total Fixed Assets	320 000	320 000	320 000	311 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	590 000	601 000	321 000	275 000
Total Current Assets	770 000	601 000	321 000	275 000
Total Assets	1 091 000	921 000	642 000	586 000
Total Equity	1 059 000	890 000	610 000	555 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	30 000	30 000	30 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	31 000	1 000	1 000	1 000
Total Current Debt	31 000	2 000	1 000	1 000
Total Equity and Debt	1 091 000	921 000	642 000	586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,96 %	31,46 %	9,02 %	28,83 %
Debt-to-Equity Ratio	0	0,03	0,05	0,05
Operating Profit Margin	-	-	-	-
Current Ratio	24,84	300,5	321	275
Quick Ratio	24,84	300,5	321	275
Equity Ratio	0,97	0,97	0,95	0,95
Gross Profit Margin	-	-	-	-