DOLVA EIENDOM AS

2615 LILLEHAMMER

Finances

Share Ownership

Return on Equity

73,35 %

Current Ratio

22,3

Debt-to-Equity Ratio

12,61

Key figures (NOK)	2022	2021	2020
Revenue	717 000	201 000	47 000
Net Income	311 000	−70 000	−12 000
Total Assets	5 879 000	4 035 000	4 177 000
Total Equity	424 000	113 000	183 000

Income (NOK)	2022	2021	2020
Revenue	717 000	201 000	47 000
Expenditure	229 000	221 000	36 000
Operating Profit	487 000	−21 000	11 000
Financial Income	1 000	0	0
Financial Costs	87 000	69 000	28 000
Financial Balance	−86 000	−69 000	−28 000
Earnings Before Tax	402 000	−89 000	−17 000
Tax	90 000	−19 000	−5 000
Net Income	311 000	−70 000	−12 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 448 000	3 753 000	1 975 000
Total Current Assets	2 431 000	282 000	2 202 000
Total Assets	5 879 000	4 035 000	4 177 000
Total Retained Equity	230 000	−82 000	−12 000
Total Equity	424 000	113 000	183 000
Total Long-Term Debt	5 347 000	3 915 000	3 986 000
Total Current Debt	109 000	7 000	8 000
Total Equity and Debt	5 879 000	4 035 000	4 177 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	717 000	201 000	47 000
Revenue	717 000	201 000	47 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	71 000	71 000	20 000
Impairment	0	0	0
Expenditure	229 000	221 000	36 000
Operating Profit	487 000	−21 000	11 000
Financial Income	1 000	0	0
Financial Costs	87 000	69 000	28 000
Financial Balance	−86 000	−69 000	−28 000
Dividends	0	0	0
Net Income	311 000	−70 000	−12 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	36 000	24 000	5 000
Real Eastate	3 412 000	3 483 000	1 970 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 412 000	3 483 000	1 970 000
Total Fiancial Fixed Assets	0	245 000	0
Total Fixed Assets	3 448 000	3 753 000	1 975 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	2 431 000	279 000	544 000
Total Current Assets	2 431 000	282 000	2 202 000
Total Assets	5 879 000	4 035 000	4 177 000
Total Equity	424 000	113 000	183 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	5 347 000	3 915 000	3 986 000
Creditors	−3 000	1 000	5 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	9 000	6 000	3 000
Total Current Debt	109 000	7 000	8 000
Total Equity and Debt	5 879 000	4 035 000	4 177 000

Financial indicators	2022	2021	2020
Return on Equity	73,35 %	−61,95 %	−6,56 %
Debt-to-Equity Ratio	12,61	34,65	21,78
Operating Profit Margin	67,92 %	−10,45 %	23,4 %
Current Ratio	22,3	40,29	275,25
Quick Ratio	22,3	40,29	275,25
Equity Ratio	0,07	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %