DRAUPNIR INVEST AS

7066 TRONDHEIM

Finances

Return on Equity

−9,05 %

Current Ratio

9,8

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	218 000	19 000	0	0
Net Income	−5 297 000	24 736 000	13 435 000	6 000
Total Assets	79 233 000	82 856 000	78 333 000	49 652 000
Total Equity	58 518 000	67 815 000	59 079 000	49 645 000

Income (NOK)	2022	2021	2020	2019
Revenue	218 000	19 000	0	0
Expenditure	907 000	918 000	364 000	5 000
Operating Profit	−689 000	−899 000	−364 000	−5 000
Financial Income	3 464 000	26 136 000	14 464 000	13 000
Financial Costs	8 116 000	468 000	324 000	0
Financial Balance	−4 652 000	25 668 000	14 140 000	13 000
Earnings Before Tax	−5 342 000	24 769 000	13 776 000	8 000
Tax	−44 000	33 000	341 000	2 000
Net Income	−5 297 000	24 736 000	13 435 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 297 000	19 000 000	72 303 000	6 417 000
Total Current Assets	58 936 000	63 856 000	6 030 000	43 235 000
Total Assets	79 233 000	82 856 000	78 333 000	49 652 000
Total Retained Equity	24 880 000	34 177 000	9 441 000	6 000
Total Equity	58 518 000	67 815 000	59 079 000	49 645 000
Total Long-Term Debt	14 701 000	12 973 000	12 952 000	0
Total Current Debt	6 014 000	2 067 000	6 302 000	7 000
Total Equity and Debt	79 233 000	82 856 000	78 333 000	49 652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	218 000	19 000	0	0
Other Income	0	0	0	0
Revenue	218 000	19 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	770 000	800 000	208 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	907 000	918 000	364 000	5 000
Operating Profit	−689 000	−899 000	−364 000	−5 000
Financial Income	3 464 000	26 136 000	14 464 000	13 000
Financial Costs	8 116 000	468 000	324 000	0
Financial Balance	−4 652 000	25 668 000	14 140 000	13 000
Dividends	4 000 000	0	4 000 000	0
Net Income	−5 297 000	24 736 000	13 435 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	44 000	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	20 253 000	19 000 000	72 303 000	6 417 000
Total Fixed Assets	20 297 000	19 000 000	72 303 000	6 417 000
Stock	0	0	0	0
Total Investments	55 949 000	61 034 000	4 090 000	0
Cash, Bank	2 929 000	2 815 000	1 928 000	43 235 000
Total Current Assets	58 936 000	63 856 000	6 030 000	43 235 000
Total Assets	79 233 000	82 856 000	78 333 000	49 652 000
Total Equity	58 518 000	67 815 000	59 079 000	49 645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 701 000	12 973 000	12 952 000	0
Creditors	14 000	9 000	14 000	0
Unpaid Taxes	36 000	38 000	39 000	0
Dividends	4 000 000	0	4 000 000	0
Other Current Debt	1 964 000	1 987 000	1 908 000	5 000
Total Current Debt	6 014 000	2 067 000	6 302 000	7 000
Total Equity and Debt	79 233 000	82 856 000	78 333 000	49 652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,05 %	36,48 %	22,74 %	0,01 %
Debt-to-Equity Ratio	0,25	0,19	0,22	0
Operating Profit Margin	−316,06 %	−4 731,58 %	-	-
Current Ratio	9,8	30,89	0,96	6 176,43
Quick Ratio	9,8	30,89	0,96	6 176,43
Equity Ratio	0,74	0,82	0,75	1
Gross Profit Margin	100 %	100 %	-	-

Rotate your device to see the full table