TOR EIENDOM AS

2415 HERADSBYGD

Finances

Share Ownership

Return on Equity

87,94 %

Current Ratio

0,45

Debt-to-Equity Ratio

3,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 064 000	424 000	412 000	383 000
Net Income	1 706 000	89 000	60 000	8 000
Total Assets	10 515 000	2 698 000	2 753 000	2 801 000
Total Equity	1 940 000	234 000	144 000	84 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 064 000	424 000	412 000	383 000
Expenditure	807 000	232 000	245 000	263 000
Operating Profit	2 256 000	192 000	166 000	119 000
Financial Income	2 000	0	15 000	0
Financial Costs	71 000	77 000	104 000	109 000
Financial Balance	−69 000	−77 000	−89 000	−109 000
Earnings Before Tax	2 188 000	114 000	77 000	11 000
Tax	481 000	25 000	17 000	2 000
Net Income	1 706 000	89 000	60 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 998 000	2 698 000	2 753 000	2 801 000
Total Current Assets	517 000	0	0	0
Total Assets	10 515 000	2 698 000	2 753 000	2 801 000
Total Retained Equity	1 829 000	123 000	34 000	−26 000
Total Equity	1 940 000	234 000	144 000	84 000
Total Long-Term Debt	7 437 000	1 958 000	2 151 000	2 296 000
Total Current Debt	1 138 000	507 000	458 000	420 000
Total Equity and Debt	10 515 000	2 698 000	2 753 000	2 801 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 064 000	424 000	412 000	383 000
Revenue	3 064 000	424 000	412 000	383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	95 000	30 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	807 000	232 000	245 000	263 000
Operating Profit	2 256 000	192 000	166 000	119 000
Financial Income	2 000	0	15 000	0
Financial Costs	71 000	77 000	104 000	109 000
Financial Balance	−69 000	−77 000	−89 000	−109 000
Dividends	0	0	0	0
Net Income	1 706 000	89 000	60 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	45 000	70 000	87 000
Real Eastate	9 998 000	2 653 000	2 684 000	2 714 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 998 000	2 653 000	2 684 000	2 714 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 998 000	2 698 000	2 753 000	2 801 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	0	0	0
Total Current Assets	517 000	0	0	0
Total Assets	10 515 000	2 698 000	2 753 000	2 801 000
Total Equity	1 940 000	234 000	144 000	84 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 437 000	1 958 000	2 151 000	2 296 000
Creditors	7 000	8 000	1 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 131 000	256 000	211 000	163 000
Total Current Debt	1 138 000	507 000	458 000	420 000
Total Equity and Debt	10 515 000	2 698 000	2 753 000	2 801 000

Financial indicators	2022	2021	2020	2019
Return on Equity	87,94 %	38,03 %	41,67 %	9,52 %
Debt-to-Equity Ratio	3,83	8,37	14,94	27,33
Operating Profit Margin	73,63 %	45,28 %	40,29 %	31,07 %
Current Ratio	0,45	0	0	0
Quick Ratio	0,45	0	0	0
Equity Ratio	0,18	0,09	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %