EIENDOMSUTVIKLING1 AS

9100 KVALØYSLETTA

Finances

Return on Equity

14,25 %

Current Ratio

28,68

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Net Income	500 000	400 000	389 000	157 000
Total Assets	4 847 000	4 574 000	4 250 000	3 936 000
Total Equity	3 510 000	3 009 000	2 960 000	3 371 000

Income (NOK)	2022	2021	2020	2019
Revenue	240 000	240 000	240 000	240 000
Expenditure	17 000	121 000	120 000	73 000
Operating Profit	223 000	119 000	120 000	167 000
Financial Income	352 000	328 000	312 000	55 000
Financial Costs	0	1 000	0	1 000
Financial Balance	352 000	327 000	312 000	54 000
Earnings Before Tax	575 000	446 000	432 000	221 000
Tax	74 000	46 000	43 000	64 000
Net Income	500 000	400 000	389 000	157 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 725 000	2 725 000	2 500 000	2 500 000
Total Current Assets	2 122 000	1 849 000	1 750 000	1 435 000
Total Assets	4 847 000	4 574 000	4 250 000	3 936 000
Total Retained Equity	3 029 000	2 528 000	2 479 000	2 890 000
Total Equity	3 510 000	3 009 000	2 960 000	3 371 000
Total Long-Term Debt	1 263 000	1 168 000	447 000	200 000
Total Current Debt	74 000	396 000	843 000	364 000
Total Equity and Debt	4 847 000	4 574 000	4 250 000	3 936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	240 000	240 000	240 000	240 000
Revenue	240 000	240 000	240 000	240 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	17 000	121 000	120 000	73 000
Operating Profit	223 000	119 000	120 000	167 000
Financial Income	352 000	328 000	312 000	55 000
Financial Costs	0	1 000	0	1 000
Financial Balance	352 000	327 000	312 000	54 000
Dividends	0	350 000	800 000	300 000
Net Income	500 000	400 000	389 000	157 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 256 000	2 256 000	2 031 000	2 031 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 256 000	2 256 000	2 031 000	2 031 000
Total Fiancial Fixed Assets	469 000	469 000	469 000	469 000
Total Fixed Assets	2 725 000	2 725 000	2 500 000	2 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	17 000	17 000	15 000
Total Current Assets	2 122 000	1 849 000	1 750 000	1 435 000
Total Assets	4 847 000	4 574 000	4 250 000	3 936 000
Total Equity	3 510 000	3 009 000	2 960 000	3 371 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 263 000	1 168 000	447 000	200 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	350 000	800 000	300 000
Other Current Debt	0	0	0	0
Total Current Debt	74 000	396 000	843 000	364 000
Total Equity and Debt	4 847 000	4 574 000	4 250 000	3 936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,25 %	13,29 %	13,14 %	4,66 %
Debt-to-Equity Ratio	0,36	0,39	0,15	0,06
Operating Profit Margin	92,92 %	49,58 %	50 %	69,58 %
Current Ratio	28,68	4,67	2,08	3,94
Quick Ratio	28,68	4,67	2,08	3,94
Equity Ratio	0,72	0,66	0,7	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %