ØDEGAARD EIENDOM AS

1655 SELLEBAKK

Finances

Return on Equity

721,17 %

Current Ratio

0,48

Debt-to-Equity Ratio

4,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 448 000	2 899 000	2 448 000	2 448 000
Net Income	1 601 000	2 034 000	1 551 000	1 701 000
Total Assets	7 135 000	15 530 000	13 320 000	14 060 000
Total Equity	222 000	571 000	11 036 000	9 711 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 448 000	2 899 000	2 448 000	2 448 000
Expenditure	354 000	296 000	441 000	310 000
Operating Profit	2 094 000	2 603 000	2 007 000	2 138 000
Financial Income	16 000	7 000	24 000	52 000
Financial Costs	53 000	0	0	0
Financial Balance	−37 000	7 000	24 000	52 000
Earnings Before Tax	2 057 000	2 610 000	2 030 000	2 190 000
Tax	456 000	576 000	479 000	489 000
Net Income	1 601 000	2 034 000	1 551 000	1 701 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 311 000	3 813 000	3 658 000	3 886 000
Total Current Assets	2 824 000	11 717 000	9 662 000	10 174 000
Total Assets	7 135 000	15 530 000	13 320 000	14 060 000
Total Retained Equity	22 000	371 000	10 836 000	9 511 000
Total Equity	222 000	571 000	11 036 000	9 711 000
Total Long-Term Debt	1 065 000	1 065 000	1 065 000	1 065 000
Total Current Debt	5 848 000	13 894 000	1 219 000	3 284 000
Total Equity and Debt	7 135 000	15 530 000	13 320 000	14 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 448 000	2 899 000	2 448 000	2 448 000
Revenue	2 448 000	2 899 000	2 448 000	2 448 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	135 000	135 000	214 000	202 000
Impairment	0	0	0	0
Expenditure	354 000	296 000	441 000	310 000
Operating Profit	2 094 000	2 603 000	2 007 000	2 138 000
Financial Income	16 000	7 000	24 000	52 000
Financial Costs	53 000	0	0	0
Financial Balance	−37 000	7 000	24 000	52 000
Dividends	0	0	0	0
Net Income	1 601 000	2 034 000	1 551 000	1 701 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 296 000	3 798 000	3 643 000	3 594 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	277 000
Total Tangible Assets	4 296 000	3 798 000	3 643 000	3 871 000
Total Fiancial Fixed Assets	15 000	15 000	15 000	15 000
Total Fixed Assets	4 311 000	3 813 000	3 658 000	3 886 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 647 000	9 067 000	9 154 000	10 133 000
Total Current Assets	2 824 000	11 717 000	9 662 000	10 174 000
Total Assets	7 135 000	15 530 000	13 320 000	14 060 000
Total Equity	222 000	571 000	11 036 000	9 711 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 065 000	1 065 000	1 065 000	1 065 000
Creditors	68 000	118 000	77 000	48 000
Unpaid Taxes	91 000	159 000	6 000	99 000
Dividends	0	0	0	0
Other Current Debt	5 233 000	13 042 000	720 000	2 711 000
Total Current Debt	5 848 000	13 894 000	1 219 000	3 284 000
Total Equity and Debt	7 135 000	15 530 000	13 320 000	14 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	721,17 %	356,22 %	14,05 %	17,52 %
Debt-to-Equity Ratio	4,8	1,87	0,1	0,11
Operating Profit Margin	85,54 %	89,79 %	81,99 %	87,34 %
Current Ratio	0,48	0,84	7,93	3,1
Quick Ratio	0,48	0,84	7,93	3,1
Equity Ratio	0,03	0,04	0,83	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %