COOP VEST EIGEDOM III AS

1405 LANGHUS

Finances

Return on Equity

2,3 %

Current Ratio

18,85

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020
Revenue	1 709 000	3 076 000	3 515 000
Net Income	1 198 000	1 819 000	2 111 000
Total Assets	55 331 000	96 191 000	96 704 000
Total Equity	52 077 000	92 223 000	92 207 000

Income (NOK)	2022	2021	2020
Revenue	1 709 000	3 076 000	3 515 000
Expenditure	958 000	868 000	810 000
Operating Profit	751 000	2 208 000	2 705 000
Financial Income	785 000	125 000	49 000
Financial Costs	0	0	47 000
Financial Balance	785 000	125 000	2 000
Earnings Before Tax	1 536 000	2 333 000	2 706 000
Tax	338 000	513 000	595 000
Net Income	1 198 000	1 819 000	2 111 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	20 880 000	61 435 000	60 225 000
Total Current Assets	34 451 000	34 756 000	36 478 000
Total Assets	55 331 000	96 191 000	96 704 000
Total Retained Equity	169 000	40 315 000	40 299 000
Total Equity	52 077 000	92 223 000	92 207 000
Total Long-Term Debt	1 426 000	1 413 000	1 409 000
Total Current Debt	1 828 000	2 555 000	3 088 000
Total Equity and Debt	55 331 000	96 191 000	96 704 000

Cash flow (NOK)	2022	2021	2020
Sales Income	1 636 000	2 970 000	0
Other Income	73 000	106 000	3 515 000
Revenue	1 709 000	3 076 000	3 515 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	365 000	401 000	401 000
Impairment	0	0	0
Expenditure	958 000	868 000	810 000
Operating Profit	751 000	2 208 000	2 705 000
Financial Income	785 000	125 000	49 000
Financial Costs	0	0	47 000
Financial Balance	785 000	125 000	2 000
Dividends	0	0	0
Net Income	1 198 000	1 819 000	2 111 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	20 727 000	21 091 000	21 492 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	20 727 000	21 091 000	21 492 000
Total Fiancial Fixed Assets	153 000	40 344 000	38 733 000
Total Fixed Assets	20 880 000	61 435 000	60 225 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	0	0
Total Current Assets	34 451 000	34 756 000	36 478 000
Total Assets	55 331 000	96 191 000	96 704 000
Total Equity	52 077 000	92 223 000	92 207 000
Short-Term Group Debt	1 478 000	2 313 000	2 643 000
Total Long-Term Debt	1 426 000	1 413 000	1 409 000
Creditors	0	0	0
Unpaid Taxes	53 000	77 000	141 000
Dividends	0	0	0
Other Current Debt	297 000	166 000	304 000
Total Current Debt	1 828 000	2 555 000	3 088 000
Total Equity and Debt	55 331 000	96 191 000	96 704 000

Financial indicators	2022	2021	2020
Return on Equity	2,3 %	1,97 %	2,29 %
Debt-to-Equity Ratio	0,03	0,02	0,02
Operating Profit Margin	43,94 %	71,78 %	76,96 %
Current Ratio	18,85	13,6	11,81
Quick Ratio	18,85	13,6	11,81
Equity Ratio	0,94	0,96	0,95
Gross Profit Margin	100 %	100 %	100 %