INTAKT EIENDOM AS

1405 LANGHUS

Finances

Return on Equity

12,18 %

Current Ratio

0,3

Debt-to-Equity Ratio

5,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 207 000	2 694 000	2 255 000	1 472 000
Net Income	817 000	287 000	608 000	−106 000
Total Assets	40 871 000	40 974 000	42 133 000	42 875 000
Total Equity	6 705 000	5 889 000	5 601 000	4 994 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 207 000	2 694 000	2 255 000	1 472 000
Expenditure	1 957 000	1 690 000	818 000	786 000
Operating Profit	1 250 000	1 005 000	1 438 000	686 000
Financial Income	603 000	0	4 000	12 000
Financial Costs	971 000	634 000	663 000	834 000
Financial Balance	−368 000	−634 000	−659 000	−822 000
Earnings Before Tax	883 000	371 000	779 000	−136 000
Tax	66 000	84 000	171 000	−30 000
Net Income	817 000	287 000	608 000	−106 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 711 000	40 720 000	40 823 000	40 345 000
Total Current Assets	161 000	254 000	1 310 000	2 530 000
Total Assets	40 871 000	40 974 000	42 133 000	42 875 000
Total Retained Equity	6 605 000	5 789 000	5 501 000	4 894 000
Total Equity	6 705 000	5 889 000	5 601 000	4 994 000
Total Long-Term Debt	33 629 000	34 596 000	36 226 000	37 550 000
Total Current Debt	537 000	489 000	306 000	332 000
Total Equity and Debt	40 871 000	40 974 000	42 133 000	42 875 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	840 000	460 000	0	0
Other Income	2 367 000	2 234 000	2 255 000	1 472 000
Revenue	3 207 000	2 694 000	2 255 000	1 472 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 344 000	981 000	260 000	103 000
Depreciation	90 000	84 000	73 000	63 000
Impairment	0	0	0	0
Expenditure	1 957 000	1 690 000	818 000	786 000
Operating Profit	1 250 000	1 005 000	1 438 000	686 000
Financial Income	603 000	0	4 000	12 000
Financial Costs	971 000	634 000	663 000	834 000
Financial Balance	−368 000	−634 000	−659 000	−822 000
Dividends	0	0	0	0
Net Income	817 000	287 000	608 000	−106 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	20 000	8 000	0	22 000
Real Eastate	40 330 000	40 209 000	39 805 000	39 220 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	152 000	191 000	232 000
Total Tangible Assets	40 392 000	40 361 000	39 997 000	39 452 000
Total Fiancial Fixed Assets	299 000	350 000	826 000	872 000
Total Fixed Assets	40 711 000	40 720 000	40 823 000	40 345 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	157 000	152 000	1 205 000	2 189 000
Total Current Assets	161 000	254 000	1 310 000	2 530 000
Total Assets	40 871 000	40 974 000	42 133 000	42 875 000
Total Equity	6 705 000	5 889 000	5 601 000	4 994 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 629 000	34 596 000	36 226 000	37 550 000
Creditors	18 000	36 000	54 000	90 000
Unpaid Taxes	127 000	103 000	5 000	23 000
Dividends	0	0	0	0
Other Current Debt	314 000	259 000	97 000	219 000
Total Current Debt	537 000	489 000	306 000	332 000
Total Equity and Debt	40 871 000	40 974 000	42 133 000	42 875 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,18 %	4,87 %	10,86 %	−2,12 %
Debt-to-Equity Ratio	5,02	5,87	6,47	7,52
Operating Profit Margin	38,98 %	37,31 %	63,77 %	46,6 %
Current Ratio	0,3	0,52	4,28	7,62
Quick Ratio	0,3	0,52	4,28	7,62
Equity Ratio	0,16	0,14	0,13	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %