ISYD EIENDOM AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

30,49 %

Current Ratio

1,1

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 865 000	3 693 000	3 591 000	2 675 000
Net Income	948 000	1 732 000	1 667 000	1 564 000
Total Assets	12 538 000	14 809 000	14 781 000	8 242 000
Total Equity	3 109 000	3 039 000	3 807 000	1 888 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 865 000	3 693 000	3 591 000	2 675 000
Expenditure	2 389 000	1 274 000	1 254 000	444 000
Operating Profit	1 476 000	2 419 000	2 336 000	2 232 000
Financial Income	52 000	3 000	2 000	6 000
Financial Costs	312 000	202 000	199 000	233 000
Financial Balance	−260 000	−199 000	−197 000	−227 000
Earnings Before Tax	1 215 000	2 220 000	2 138 000	2 005 000
Tax	267 000	488 000	471 000	441 000
Net Income	948 000	1 732 000	1 667 000	1 564 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 002 000	11 483 000	12 019 000	8 161 000
Total Current Assets	1 537 000	3 326 000	2 761 000	81 000
Total Assets	12 538 000	14 809 000	14 781 000	8 242 000
Total Retained Equity	2 706 000	2 637 000	3 405 000	1 738 000
Total Equity	3 109 000	3 039 000	3 807 000	1 888 000
Total Long-Term Debt	8 038 000	8 488 000	10 011 000	5 762 000
Total Current Debt	1 391 000	3 282 000	963 000	592 000
Total Equity and Debt	12 538 000	14 809 000	14 781 000	8 242 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 865 000	3 693 000	3 591 000	2 675 000
Revenue	3 865 000	3 693 000	3 591 000	2 675 000
Cost of Goods Sold	576 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	482 000	474 000	381 000	290 000
Impairment	0	0	0	0
Expenditure	2 389 000	1 274 000	1 254 000	444 000
Operating Profit	1 476 000	2 419 000	2 336 000	2 232 000
Financial Income	52 000	3 000	2 000	6 000
Financial Costs	312 000	202 000	199 000	233 000
Financial Balance	−260 000	−199 000	−197 000	−227 000
Dividends	0	2 500 000	0	0
Net Income	948 000	1 732 000	1 667 000	1 564 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 243 000	8 634 000	8 600 000	6 784 000
Machinery and Plant Facilities	1 632 000	1 723 000	1 794 000	0
Fixtures	0	0	0	0
Total Tangible Assets	9 876 000	10 357 000	10 393 000	6 784 000
Total Fiancial Fixed Assets	1 126 000	1 126 000	1 626 000	1 377 000
Total Fixed Assets	11 002 000	11 483 000	12 019 000	8 161 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 536 000	3 309 000	1 705 000	70 000
Total Current Assets	1 537 000	3 326 000	2 761 000	81 000
Total Assets	12 538 000	14 809 000	14 781 000	8 242 000
Total Equity	3 109 000	3 039 000	3 807 000	1 888 000
Short-Term Group Debt	1 126 000	0	0	0
Total Long-Term Debt	8 038 000	8 488 000	10 011 000	5 762 000
Creditors	104 000	187 000	460 000	1 000
Unpaid Taxes	65 000	59 000	0	110 000
Dividends	0	2 500 000	0	0
Other Current Debt	40 000	2 526 000	24 000	18 000
Total Current Debt	1 391 000	3 282 000	963 000	592 000
Total Equity and Debt	12 538 000	14 809 000	14 781 000	8 242 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,49 %	56,99 %	43,79 %	82,84 %
Debt-to-Equity Ratio	2,59	2,79	2,63	3,05
Operating Profit Margin	38,19 %	65,5 %	65,05 %	83,44 %
Current Ratio	1,1	1,01	2,87	0,14
Quick Ratio	1,1	1,01	2,87	0,14
Equity Ratio	0,25	0,21	0,26	0,23
Gross Profit Margin	85,1 %	100 %	100 %	100 %