ØISTAD EIENDOM AS

2750 GRAN

Finances

Return on Equity

8,71 %

Current Ratio

16,63

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	618 000	582 000	537 000	552 000
Net Income	519 000	406 000	383 000	345 000
Total Assets	8 524 000	7 948 000	8 252 000	7 797 000
Total Equity	5 958 000	5 439 000	5 033 000	4 650 000

Income (NOK)	2022	2021	2020	2019
Revenue	618 000	582 000	537 000	552 000
Expenditure	190 000	172 000	158 000	182 000
Operating Profit	428 000	410 000	378 000	370 000
Financial Income	217 000	117 000	110 000	98 000
Financial Costs	38 000	34 000	26 000	42 000
Financial Balance	179 000	83 000	84 000	56 000
Earnings Before Tax	607 000	493 000	463 000	426 000
Tax	88 000	88 000	80 000	81 000
Net Income	519 000	406 000	383 000	345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 635 000	3 936 000	4 088 000	4 204 000
Total Current Assets	4 889 000	4 012 000	4 164 000	3 593 000
Total Assets	8 524 000	7 948 000	8 252 000	7 797 000
Total Retained Equity	5 458 000	4 939 000	4 533 000	4 150 000
Total Equity	5 958 000	5 439 000	5 033 000	4 650 000
Total Long-Term Debt	2 272 000	2 237 000	2 628 000	2 806 000
Total Current Debt	294 000	272 000	590 000	341 000
Total Equity and Debt	8 524 000	7 948 000	8 252 000	7 797 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	618 000	582 000	537 000	552 000
Other Income	0	0	0	0
Revenue	618 000	582 000	537 000	552 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	51 000	51 000	51 000	51 000
Impairment	0	0	0	0
Expenditure	190 000	172 000	158 000	182 000
Operating Profit	428 000	410 000	378 000	370 000
Financial Income	217 000	117 000	110 000	98 000
Financial Costs	38 000	34 000	26 000	42 000
Financial Balance	179 000	83 000	84 000	56 000
Dividends	0	0	0	0
Net Income	519 000	406 000	383 000	345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 008 000	1 059 000	1 110 000	1 161 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 008 000	1 059 000	1 110 000	1 161 000
Total Fiancial Fixed Assets	2 627 000	2 877 000	2 978 000	3 044 000
Total Fixed Assets	3 635 000	3 936 000	4 088 000	4 204 000
Stock	0	0	0	0
Total Investments	483 000	483 000	483 000	493 000
Cash, Bank	3 931 000	3 034 000	3 165 000	2 584 000
Total Current Assets	4 889 000	4 012 000	4 164 000	3 593 000
Total Assets	8 524 000	7 948 000	8 252 000	7 797 000
Total Equity	5 958 000	5 439 000	5 033 000	4 650 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 272 000	2 237 000	2 628 000	2 806 000
Creditors	12 000	2 000	4 000	0
Unpaid Taxes	140 000	131 000	124 000	119 000
Dividends	0	0	0	0
Other Current Debt	51 000	48 000	380 000	139 000
Total Current Debt	294 000	272 000	590 000	341 000
Total Equity and Debt	8 524 000	7 948 000	8 252 000	7 797 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,71 %	7,46 %	7,61 %	7,42 %
Debt-to-Equity Ratio	0,38	0,41	0,52	0,6
Operating Profit Margin	69,26 %	70,45 %	70,39 %	67,03 %
Current Ratio	16,63	14,75	7,06	10,54
Quick Ratio	16,63	14,75	7,06	10,54
Equity Ratio	0,7	0,68	0,61	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %