DRAGVOLL EIENDOM AS

7058 CHARLOTTENLUND

Finances

Share Ownership

Return on Equity

97,53 %

Current Ratio

13,24

Debt-to-Equity Ratio

3,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 071 000	38 000	67 000	0
Net Income	1 223 000	1 000	19 000	−13 000
Total Assets	6 183 000	12 783 000	5 567 000	4 528 000
Total Equity	1 254 000	31 000	30 000	11 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 071 000	38 000	67 000	0
Expenditure	28 829 000	37 000	43 000	9 000
Operating Profit	3 243 000	1 000	24 000	−9 000
Financial Income	−70 000	0	0	0
Financial Costs	1 605 000	0	0	10 000
Financial Balance	−1 675 000	0	0	−10 000
Earnings Before Tax	1 568 000	1 000	24 000	−18 000
Tax	345 000	0	5 000	−5 000
Net Income	1 223 000	1 000	19 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	160 000	12 666 000	5 249 000	4 524 000
Total Current Assets	6 023 000	117 000	318 000	4 000
Total Assets	6 183 000	12 783 000	5 567 000	4 528 000
Total Retained Equity	1 224 000	1 000	0	−19 000
Total Equity	1 254 000	31 000	30 000	11 000
Total Long-Term Debt	4 474 000	11 813 000	5 498 000	4 517 000
Total Current Debt	455 000	939 000	39 000	0
Total Equity and Debt	6 183 000	12 783 000	5 567 000	4 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 001 000	0	0	0
Other Income	70 000	38 000	67 000	0
Revenue	32 071 000	38 000	67 000	0
Cost of Goods Sold	28 633 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	28 829 000	37 000	43 000	9 000
Operating Profit	3 243 000	1 000	24 000	−9 000
Financial Income	−70 000	0	0	0
Financial Costs	1 605 000	0	0	10 000
Financial Balance	−1 675 000	0	0	−10 000
Dividends	0	0	0	0
Net Income	1 223 000	1 000	19 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	5 000
Real Eastate	0	12 486 000	5 249 000	4 519 000
Machinery and Plant Facilities	160 000	180 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	160 000	12 666 000	5 249 000	4 519 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	160 000	12 666 000	5 249 000	4 524 000
Stock	5 629 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	311 000	117 000	318 000	4 000
Total Current Assets	6 023 000	117 000	318 000	4 000
Total Assets	6 183 000	12 783 000	5 567 000	4 528 000
Total Equity	1 254 000	31 000	30 000	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 474 000	11 813 000	5 498 000	4 517 000
Creditors	77 000	939 000	39 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	0	0	0
Total Current Debt	455 000	939 000	39 000	0
Total Equity and Debt	6 183 000	12 783 000	5 567 000	4 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,53 %	3,23 %	63,33 %	−118,18 %
Debt-to-Equity Ratio	3,57	381,06	183,27	410,64
Operating Profit Margin	10,11 %	2,63 %	35,82 %	-
Current Ratio	13,24	0,12	8,15	-
Quick Ratio	−1,16	0,12	8,15	-
Equity Ratio	0,2	0	0,01	0
Gross Profit Margin	10,72 %	100 %	100 %	-