DRANGE EIENDOMSSELSKAP AS

5215 LYSEKLOSTER

Finances

Share Ownership

Return on Equity

11,66 %

Current Ratio

1,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	157 000	157 000
Net Income	59 000	−5 769 000	298 000	237 000
Total Assets	562 000	509 000	6 420 000	6 208 000
Total Equity	506 000	447 000	6 215 000	5 917 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	157 000	157 000
Expenditure	123 000	5 944 000	94 000	80 000
Operating Profit	77 000	−5 745 000	63 000	76 000
Financial Income	0	0	329 000	241 000
Financial Costs	1 000	4 000	9 000	14 000
Financial Balance	−1 000	−4 000	320 000	227 000
Earnings Before Tax	76 000	−5 749 000	382 000	303 000
Tax	17 000	20 000	84 000	67 000
Net Income	59 000	−5 769 000	298 000	237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	454 000	502 000	6 409 000	6 205 000
Total Current Assets	108 000	7 000	11 000	3 000
Total Assets	562 000	509 000	6 420 000	6 208 000
Total Retained Equity	406 000	347 000	6 115 000	5 817 000
Total Equity	506 000	447 000	6 215 000	5 917 000
Total Long-Term Debt	0	38 000	113 000	217 000
Total Current Debt	56 000	25 000	92 000	74 000
Total Equity and Debt	562 000	509 000	6 420 000	6 208 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	200 000	157 000	157 000
Revenue	200 000	200 000	157 000	157 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	53 000	53 000	53 000	53 000
Impairment	0	0	0	0
Expenditure	123 000	5 944 000	94 000	80 000
Operating Profit	77 000	−5 745 000	63 000	76 000
Financial Income	0	0	329 000	241 000
Financial Costs	1 000	4 000	9 000	14 000
Financial Balance	−1 000	−4 000	320 000	227 000
Dividends	0	0	0	0
Net Income	59 000	−5 769 000	298 000	237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	31 000	26 000	21 000	17 000
Real Eastate	423 000	476 000	529 000	583 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	423 000	476 000	529 000	583 000
Total Fiancial Fixed Assets	0	0	5 859 000	5 605 000
Total Fixed Assets	454 000	502 000	6 409 000	6 205 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	7 000	11 000	3 000
Total Current Assets	108 000	7 000	11 000	3 000
Total Assets	562 000	509 000	6 420 000	6 208 000
Total Equity	506 000	447 000	6 215 000	5 917 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	38 000	113 000	217 000
Creditors	34 000	0	3 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	1 000	2 000
Total Current Debt	56 000	25 000	92 000	74 000
Total Equity and Debt	562 000	509 000	6 420 000	6 208 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,66 %	−1 290,6 %	4,79 %	4,01 %
Debt-to-Equity Ratio	0	0,09	0,02	0,04
Operating Profit Margin	38,5 %	−2 872,5 %	40,13 %	48,41 %
Current Ratio	1,93	0,28	0,12	0,04
Quick Ratio	1,93	0,28	0,12	0,04
Equity Ratio	0,9	0,88	0,97	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %