DRONNINGEN UTVIKLING AS

8006 BODØ

Finances

Share Ownership

Return on Equity

89,73 %

Current Ratio

0,02

Debt-to-Equity Ratio

23,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 900 000	286 436 000	0	0
Net Income	524 000	53 520 000	−822 000	−458 000
Total Assets	24 954 000	93 881 000	168 821 000	87 840 000
Total Equity	584 000	60 000	−1 615 000	−793 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 900 000	286 436 000	0	0
Expenditure	5 282 000	13 093 000	821 000	457 000
Operating Profit	618 000	69 020 000	−821 000	−457 000
Financial Income	1 000	12 000	0	0
Financial Costs	32 000	2 000	1 000	1 000
Financial Balance	−31 000	10 000	−1 000	−1 000
Earnings Before Tax	587 000	69 030 000	−822 000	−458 000
Tax	64 000	15 510 000	0	0
Net Income	524 000	53 520 000	−822 000	−458 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 774 000	92 453 000	168 745 000	87 732 000
Total Current Assets	181 000	1 428 000	76 000	108 000
Total Assets	24 954 000	93 881 000	168 821 000	87 840 000
Total Retained Equity	524 000	0	−1 675 000	−853 000
Total Equity	584 000	60 000	−1 615 000	−793 000
Total Long-Term Debt	13 509 000	0	154 400 000	76 179 000
Total Current Debt	10 862 000	93 821 000	16 036 000	12 455 000
Total Equity and Debt	24 954 000	93 881 000	168 821 000	87 840 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 125 000	286 211 000	0	0
Other Income	−225 000	225 000	0	0
Revenue	5 900 000	286 436 000	0	0
Cost of Goods Sold	5 094 000	9 045 000	0	0
Salary Costs	0	870 000	695 000	351 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 282 000	13 093 000	821 000	457 000
Operating Profit	618 000	69 020 000	−821 000	−457 000
Financial Income	1 000	12 000	0	0
Financial Costs	32 000	2 000	1 000	1 000
Financial Balance	−31 000	10 000	−1 000	−1 000
Dividends	0	41 308 000	0	0
Net Income	524 000	53 520 000	−822 000	−458 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	4 431 000	168 745 000	87 732 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	4 431 000	168 745 000	87 732 000
Total Fiancial Fixed Assets	24 774 000	88 023 000	0	0
Total Fixed Assets	24 774 000	92 453 000	168 745 000	87 732 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	181 000	736 000	52 000	45 000
Total Current Assets	181 000	1 428 000	76 000	108 000
Total Assets	24 954 000	93 881 000	168 821 000	87 840 000
Total Equity	584 000	60 000	−1 615 000	−793 000
Short-Term Group Debt	0	13 509 000	0	0
Total Long-Term Debt	13 509 000	0	154 400 000	76 179 000
Creditors	7 518 000	16 224 000	15 934 000	12 370 000
Unpaid Taxes	0	178 000	23 000	39 000
Dividends	0	41 308 000	0	0
Other Current Debt	3 280 000	10 064 000	80 000	46 000
Total Current Debt	10 862 000	93 821 000	16 036 000	12 455 000
Total Equity and Debt	24 954 000	93 881 000	168 821 000	87 840 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,73 %	89 200 %	50,9 %	57,76 %
Debt-to-Equity Ratio	23,13	0	−95,6	−96,06
Operating Profit Margin	10,47 %	24,1 %	-	-
Current Ratio	0,02	0,02	0	0,01
Quick Ratio	0,02	0,02	0	0,01
Equity Ratio	0,02	0	−0,01	−0,01
Gross Profit Margin	13,66 %	96,84 %	-	-