INDUSTRIVEIEN 430 AS

7080 HEIMDAL

Finances

Share Ownership

Return on Equity

3,71 %

Current Ratio

0,19

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	315 000	40 000	0
Net Income	204 000	227 000	28 000	0
Total Assets	6 553 000	4 565 000	4 169 000	3 625 000
Total Equity	5 504 000	3 880 000	3 653 000	3 625 000

Income (NOK)	2022	2021	2020
Revenue	240 000	315 000	40 000
Expenditure	−21 000	24 000	15 000
Operating Profit	261 000	291 000	25 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	261 000	291 000	25 000
Tax	57 000	64 000	−3 000
Net Income	204 000	227 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 350 000	4 325 000	4 049 000	3 625 000
Total Current Assets	203 000	240 000	120 000	0
Total Assets	6 553 000	4 565 000	4 169 000	3 625 000
Total Retained Equity	1 387 000	334 000	107 000	79 000
Total Equity	5 504 000	3 880 000	3 653 000	3 625 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 049 000	685 000	516 000	0
Total Equity and Debt	6 553 000	4 565 000	4 169 000	3 625 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	240 000	315 000	40 000
Revenue	240 000	315 000	40 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	−21 000	24 000	15 000
Operating Profit	261 000	291 000	25 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	204 000	227 000	28 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	32 000	29 000
Real Eastate	6 350 000	4 325 000	4 017 000	3 596 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 350 000	4 325 000	4 017 000	3 596 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 350 000	4 325 000	4 049 000	3 625 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	167 000	208 000	0	0
Total Current Assets	203 000	240 000	120 000	0
Total Assets	6 553 000	4 565 000	4 169 000	3 625 000
Total Equity	5 504 000	3 880 000	3 653 000	3 625 000
Short-Term Group Debt	909 000	509 000	509 000	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	144 000	7 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	75 000	0	0	0
Total Current Debt	1 049 000	685 000	516 000	0
Total Equity and Debt	6 553 000	4 565 000	4 169 000	3 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,71 %	5,85 %	0,77 %	0 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	108,75 %	92,38 %	62,5 %	-
Current Ratio	0,19	0,35	0,23	-
Quick Ratio	0,19	0,35	0,23	-
Equity Ratio	0,84	0,85	0,88	1
Gross Profit Margin	100 %	100 %	100 %	-