GLOPPE EIENDOM AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

24,63 %

Current Ratio

0,16

Debt-to-Equity Ratio

0,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 852 000	4 058 000	3 951 000	3 448 000
Net Income	2 010 000	2 387 000	2 238 000	1 664 000
Total Assets	30 315 000	30 003 000	29 650 000	30 763 000
Total Equity	8 162 000	7 959 000	7 672 000	6 934 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 852 000	4 058 000	3 951 000	3 448 000
Expenditure	918 000	751 000	761 000	748 000
Operating Profit	2 933 000	3 306 000	3 189 000	2 699 000
Financial Income	136 000	97 000	121 000	5 000
Financial Costs	492 000	343 000	441 000	571 000
Financial Balance	−356 000	−246 000	−320 000	−566 000
Earnings Before Tax	2 577 000	3 060 000	2 869 000	2 133 000
Tax	567 000	673 000	631 000	469 000
Net Income	2 010 000	2 387 000	2 238 000	1 664 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 072 000	27 424 000	27 776 000	28 128 000
Total Current Assets	3 243 000	2 579 000	1 874 000	2 635 000
Total Assets	30 315 000	30 003 000	29 650 000	30 763 000
Total Retained Equity	7 662 000	7 459 000	7 172 000	6 434 000
Total Equity	8 162 000	7 959 000	7 672 000	6 934 000
Total Long-Term Debt	1 794 000	15 941 000	16 536 000	16 652 000
Total Current Debt	20 358 000	6 104 000	5 442 000	7 177 000
Total Equity and Debt	30 315 000	30 003 000	29 650 000	30 763 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 852 000	4 058 000	3 951 000	3 448 000
Revenue	3 852 000	4 058 000	3 951 000	3 448 000
Cost of Goods Sold	56 000	113 000	42 000	26 000
Salary Costs	0	0	0	0
Depreciation	352 000	352 000	352 000	350 000
Impairment	0	0	0	0
Expenditure	918 000	751 000	761 000	748 000
Operating Profit	2 933 000	3 306 000	3 189 000	2 699 000
Financial Income	136 000	97 000	121 000	5 000
Financial Costs	492 000	343 000	441 000	571 000
Financial Balance	−356 000	−246 000	−320 000	−566 000
Dividends	0	2 100 000	1 500 000	0
Net Income	2 010 000	2 387 000	2 238 000	1 664 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	27 072 000	27 424 000	27 776 000	28 128 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	27 072 000	27 424 000	27 776 000	28 128 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 072 000	27 424 000	27 776 000	28 128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	3 243 000	2 579 000	1 874 000	2 635 000
Total Assets	30 315 000	30 003 000	29 650 000	30 763 000
Total Equity	8 162 000	7 959 000	7 672 000	6 934 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 794 000	15 941 000	16 536 000	16 652 000
Creditors	291 000	0	56 000	3 000
Unpaid Taxes	74 000	134 000	127 000	134 000
Dividends	0	2 100 000	1 500 000	0
Other Current Debt	19 964 000	5 331 000	4 669 000	6 619 000
Total Current Debt	20 358 000	6 104 000	5 442 000	7 177 000
Total Equity and Debt	30 315 000	30 003 000	29 650 000	30 763 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,63 %	29,99 %	29,17 %	24 %
Debt-to-Equity Ratio	0,22	2	2,16	2,4
Operating Profit Margin	76,14 %	81,47 %	80,71 %	78,28 %
Current Ratio	0,16	0,42	0,34	0,37
Quick Ratio	0,16	0,42	0,34	0,37
Equity Ratio	0,27	0,27	0,26	0,23
Gross Profit Margin	98,55 %	97,22 %	98,94 %	99,25 %