EIKVEIEN BORETTSLAG

3181 HORTEN

Finances

Share Ownership

Return on Equity

7,84 %

Current Ratio

4,23

Debt-to-Equity Ratio

2,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 600 000	1 528 000	1 625 000	1 498 000
Net Income	527 000	514 000	124 000	323 000
Total Assets	25 800 000	25 800 000	25 774 000	25 562 000
Total Equity	6 721 000	6 194 000	5 680 000	5 556 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 600 000	1 528 000	1 625 000	1 498 000
Expenditure	1 055 000	1 014 000	1 397 000	1 112 000
Operating Profit	625 000	592 000	227 000	445 000
Financial Income	8 000	0	1 000	6 000
Financial Costs	105 000	79 000	104 000	127 000
Financial Balance	−97 000	−79 000	−103 000	−121 000
Earnings Before Tax	527 000	514 000	124 000	323 000
Tax	0	0	0	0
Net Income	527 000	514 000	124 000	323 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 801 000	24 826 000	24 859 000	24 802 000
Total Current Assets	999 000	974 000	914 000	760 000
Total Assets	25 800 000	25 800 000	25 774 000	25 562 000
Total Retained Equity	6 719 000	6 192 000	5 678 000	5 554 000
Total Equity	6 721 000	6 194 000	5 680 000	5 556 000
Total Long-Term Debt	18 843 000	19 375 000	19 924 000	19 802 000
Total Current Debt	236 000	231 000	170 000	204 000
Total Equity and Debt	25 800 000	25 800 000	25 774 000	25 562 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 680 000	1 607 000	1 625 000	1 556 000
Revenue	1 600 000	1 528 000	1 625 000	1 498 000
Cost of Goods Sold	0	0	0	0
Salary Costs	106 000	49 000	47 000	50 000
Depreciation	25 000	33 000	29 000	16 000
Impairment	0	0	0	0
Expenditure	1 055 000	1 014 000	1 397 000	1 112 000
Operating Profit	625 000	592 000	227 000	445 000
Financial Income	8 000	0	1 000	6 000
Financial Costs	105 000	79 000	104 000	127 000
Financial Balance	−97 000	−79 000	−103 000	−121 000
Dividends	0	0	0	0
Net Income	527 000	514 000	124 000	323 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 762 000	24 762 000	24 762 000	24 762 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	64 000	98 000	40 000
Total Tangible Assets	24 801 000	24 826 000	24 859 000	24 802 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 801 000	24 826 000	24 859 000	24 802 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	820 000	806 000	752 000	519 000
Total Current Assets	999 000	974 000	914 000	760 000
Total Assets	25 800 000	25 800 000	25 774 000	25 562 000
Total Equity	6 721 000	6 194 000	5 680 000	5 556 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 843 000	19 375 000	19 924 000	19 802 000
Creditors	201 000	203 000	161 000	202 000
Unpaid Taxes	6 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	27 000	9 000	2 000
Total Current Debt	236 000	231 000	170 000	204 000
Total Equity and Debt	25 800 000	25 800 000	25 774 000	25 562 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,84 %	8,3 %	2,18 %	5,81 %
Debt-to-Equity Ratio	2,8	3,13	3,51	3,56
Operating Profit Margin	39,06 %	38,74 %	13,97 %	29,71 %
Current Ratio	4,23	4,22	5,38	3,73
Quick Ratio	4,23	4,22	5,38	3,73
Equity Ratio	0,26	0,24	0,22	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %