DR ODINAKA EIENDOM AS

8006 BODØ

Finances

Share Ownership

Return on Equity

47,09 %

Current Ratio

0,38

Debt-to-Equity Ratio

14,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 120 000	2 195 000	1 814 000	1 594 000
Net Income	412 000	414 000	22 000	130 000
Total Assets	14 145 000	14 452 000	14 778 000	15 073 000
Total Equity	875 000	463 000	49 000	27 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 120 000	2 195 000	1 814 000	1 594 000
Expenditure	933 000	1 126 000	1 137 000	859 000
Operating Profit	1 187 000	1 070 000	677 000	735 000
Financial Income	0	0	0	0
Financial Costs	637 000	521 000	637 000	600 000
Financial Balance	−637 000	−521 000	−637 000	−600 000
Earnings Before Tax	551 000	549 000	41 000	135 000
Tax	139 000	135 000	19 000	6 000
Net Income	412 000	414 000	22 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 983 000	14 314 000	14 646 000	14 977 000
Total Current Assets	162 000	138 000	132 000	96 000
Total Assets	14 145 000	14 452 000	14 778 000	15 073 000
Total Retained Equity	851 000	439 000	25 000	3 000
Total Equity	875 000	463 000	49 000	27 000
Total Long-Term Debt	12 849 000	13 607 000	14 365 000	13 548 000
Total Current Debt	421 000	382 000	364 000	1 498 000
Total Equity and Debt	14 145 000	14 452 000	14 778 000	15 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 120 000	2 195 000	1 814 000	1 594 000
Revenue	2 120 000	2 195 000	1 814 000	1 594 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	5 000	0	0
Depreciation	332 000	332 000	332 000	332 000
Impairment	0	0	0	0
Expenditure	933 000	1 126 000	1 137 000	859 000
Operating Profit	1 187 000	1 070 000	677 000	735 000
Financial Income	0	0	0	0
Financial Costs	637 000	521 000	637 000	600 000
Financial Balance	−637 000	−521 000	−637 000	−600 000
Dividends	0	0	0	0
Net Income	412 000	414 000	22 000	130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 978 000	14 309 000	14 641 000	14 972 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 978 000	14 309 000	14 641 000	14 972 000
Total Fiancial Fixed Assets	5 000	5 000	5 000	5 000
Total Fixed Assets	13 983 000	14 314 000	14 646 000	14 977 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	117 000	95 000	83 000	96 000
Total Current Assets	162 000	138 000	132 000	96 000
Total Assets	14 145 000	14 452 000	14 778 000	15 073 000
Total Equity	875 000	463 000	49 000	27 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 849 000	13 607 000	14 365 000	13 548 000
Creditors	31 000	54 000	44 000	1 400 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	193 000	301 000	92 000
Total Current Debt	421 000	382 000	364 000	1 498 000
Total Equity and Debt	14 145 000	14 452 000	14 778 000	15 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,09 %	89,42 %	44,9 %	481,48 %
Debt-to-Equity Ratio	14,68	29,39	293,16	501,78
Operating Profit Margin	55,99 %	48,75 %	37,32 %	46,11 %
Current Ratio	0,38	0,36	0,36	0,06
Quick Ratio	0,38	0,36	0,36	0,06
Equity Ratio	0,06	0,03	0	0
Gross Profit Margin	100 %	100 %	100 %	100 %