MINISTER DITLEFFS VEI 21 EIENDOM AS

0278 OSLO

Finances

Share Ownership

Return on Equity

112,82 %

Current Ratio

0,72

Debt-to-Equity Ratio

10,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 117 000	2 080 000	2 044 000	2 009 000
Net Income	836 000	413 000	872 000	865 000
Total Assets	11 064 000	11 260 000	10 960 000	11 580 000
Total Equity	741 000	705 000	692 000	670 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 117 000	2 080 000	2 044 000	2 009 000
Expenditure	771 000	1 317 000	672 000	627 000
Operating Profit	1 346 000	764 000	1 371 000	1 381 000
Financial Income	9 000	8 000	8 000	8 000
Financial Costs	278 000	225 000	261 000	281 000
Financial Balance	−269 000	−217 000	−253 000	−273 000
Earnings Before Tax	1 077 000	547 000	1 118 000	1 109 000
Tax	241 000	134 000	246 000	244 000
Net Income	836 000	413 000	872 000	865 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 478 000	9 766 000	9 937 000	10 284 000
Total Current Assets	1 587 000	1 493 000	1 023 000	1 296 000
Total Assets	11 064 000	11 260 000	10 960 000	11 580 000
Total Retained Equity	91 000	55 000	42 000	20 000
Total Equity	741 000	705 000	692 000	670 000
Total Long-Term Debt	8 125 000	8 886 000	3 941 000	4 249 000
Total Current Debt	2 198 000	1 669 000	6 327 000	6 661 000
Total Equity and Debt	11 064 000	11 260 000	10 960 000	11 580 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 117 000	2 080 000	2 044 000	2 009 000
Revenue	2 117 000	2 080 000	2 044 000	2 009 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	351 000	348 000	347 000	347 000
Impairment	0	0	0	0
Expenditure	771 000	1 317 000	672 000	627 000
Operating Profit	1 346 000	764 000	1 371 000	1 381 000
Financial Income	9 000	8 000	8 000	8 000
Financial Costs	278 000	225 000	261 000	281 000
Financial Balance	−269 000	−217 000	−253 000	−273 000
Dividends	0	0	0	0
Net Income	836 000	413 000	872 000	865 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 478 000	9 766 000	9 937 000	10 284 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 478 000	9 766 000	9 937 000	10 284 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 478 000	9 766 000	9 937 000	10 284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 587 000	1 476 000	961 000	829 000
Total Current Assets	1 587 000	1 493 000	1 023 000	1 296 000
Total Assets	11 064 000	11 260 000	10 960 000	11 580 000
Total Equity	741 000	705 000	692 000	670 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 125 000	8 886 000	3 941 000	4 249 000
Creditors	0	14 000	71 000	58 000
Unpaid Taxes	85 000	67 000	78 000	65 000
Dividends	0	0	0	0
Other Current Debt	1 853 000	1 440 000	5 921 000	6 287 000
Total Current Debt	2 198 000	1 669 000	6 327 000	6 661 000
Total Equity and Debt	11 064 000	11 260 000	10 960 000	11 580 000

Financial indicators	2022	2021	2020	2019
Return on Equity	112,82 %	58,58 %	126,01 %	129,1 %
Debt-to-Equity Ratio	10,96	12,6	5,7	6,34
Operating Profit Margin	63,58 %	36,73 %	67,07 %	68,74 %
Current Ratio	0,72	0,89	0,16	0,19
Quick Ratio	0,72	0,89	0,16	0,19
Equity Ratio	0,07	0,06	0,06	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %