INNLANDET EIENDOM 1 AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

−30,59 %

Current Ratio

0,12

Debt-to-Equity Ratio

16,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	891 000	782 000	669 000	364 000
Net Income	−193 000	64 000	2 000	7 000
Total Assets	12 571 000	9 986 000	6 806 000	6 860 000
Total Equity	631 000	824 000	760 000	757 000

Income (NOK)	2022	2021	2020	2019
Revenue	891 000	782 000	669 000	364 000
Expenditure	631 000	451 000	391 000	256 000
Operating Profit	260 000	331 000	278 000	109 000
Financial Income	4 000	3 000	2 000	0
Financial Costs	456 000	252 000	276 000	100 000
Financial Balance	−452 000	−249 000	−274 000	−100 000
Earnings Before Tax	−193 000	82 000	3 000	9 000
Tax	0	18 000	1 000	2 000
Net Income	−193 000	64 000	2 000	7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 388 000	9 900 000	6 770 000	6 838 000
Total Current Assets	183 000	86 000	37 000	22 000
Total Assets	12 571 000	9 986 000	6 806 000	6 860 000
Total Retained Equity	−119 000	74 000	10 000	7 000
Total Equity	631 000	824 000	760 000	757 000
Total Long-Term Debt	10 452 000	8 650 000	5 468 000	5 609 000
Total Current Debt	1 488 000	512 000	578 000	493 000
Total Equity and Debt	12 571 000	9 986 000	6 806 000	6 860 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	85 000
Other Income	891 000	782 000	669 000	279 000
Revenue	891 000	782 000	669 000	364 000
Cost of Goods Sold	0	0	0	75 000
Salary Costs	124 000	0	13 000	13 000
Depreciation	0	202 000	68 000	0
Impairment	0	0	0	0
Expenditure	631 000	451 000	391 000	256 000
Operating Profit	260 000	331 000	278 000	109 000
Financial Income	4 000	3 000	2 000	0
Financial Costs	456 000	252 000	276 000	100 000
Financial Balance	−452 000	−249 000	−274 000	−100 000
Dividends	0	0	0	0
Net Income	−193 000	64 000	2 000	7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 388 000	9 900 000	6 770 000	6 838 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 388 000	9 900 000	6 770 000	6 838 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 388 000	9 900 000	6 770 000	6 838 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	183 000	86 000	37 000	22 000
Total Current Assets	183 000	86 000	37 000	22 000
Total Assets	12 571 000	9 986 000	6 806 000	6 860 000
Total Equity	631 000	824 000	760 000	757 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 452 000	8 650 000	5 468 000	5 609 000
Creditors	0	0	0	25 000
Unpaid Taxes	7 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 481 000	494 000	577 000	466 000
Total Current Debt	1 488 000	512 000	578 000	493 000
Total Equity and Debt	12 571 000	9 986 000	6 806 000	6 860 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,59 %	7,77 %	0,26 %	0,92 %
Debt-to-Equity Ratio	16,56	10,5	7,19	7,41
Operating Profit Margin	29,18 %	42,33 %	41,55 %	29,95 %
Current Ratio	0,12	0,17	0,06	0,04
Quick Ratio	0,12	0,17	0,06	0,04
Equity Ratio	0,05	0,08	0,11	0,11
Gross Profit Margin	100 %	100 %	100 %	79,4 %