DRONNINGENS GATE 48 AS

7022 TRONDHEIM

Finances

Share Ownership

Return on Equity

342,31 %

Current Ratio

0,07

Debt-to-Equity Ratio

52,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 787 000	1 752 000	1 687 000	1 636 000
Net Income	623 000	560 000	358 000	−83 000
Total Assets	11 432 000	11 576 000	11 827 000	12 181 000
Total Equity	182 000	332 000	282 000	432 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 787 000	1 752 000	1 687 000	1 636 000
Expenditure	948 000	989 000	1 186 000	1 697 000
Operating Profit	839 000	763 000	501 000	−61 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	3 000	0	5 000
Financial Balance	2 000	−3 000	0	−4 000
Earnings Before Tax	841 000	761 000	501 000	−64 000
Tax	218 000	200 000	143 000	19 000
Net Income	623 000	560 000	358 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 305 000	11 455 000	11 716 000	12 065 000
Total Current Assets	127 000	121 000	111 000	116 000
Total Assets	11 432 000	11 576 000	11 827 000	12 181 000
Total Retained Equity	0	0	0	0
Total Equity	182 000	332 000	282 000	432 000
Total Long-Term Debt	9 534 000	9 808 000	10 788 000	11 513 000
Total Current Debt	1 716 000	1 436 000	757 000	236 000
Total Equity and Debt	11 432 000	11 576 000	11 827 000	12 181 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 787 000	1 752 000	1 687 000	1 636 000
Revenue	1 787 000	1 752 000	1 687 000	1 636 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	1 000
Depreciation	150 000	150 000	150 000	150 000
Impairment	0	0	0	0
Expenditure	948 000	989 000	1 186 000	1 697 000
Operating Profit	839 000	763 000	501 000	−61 000
Financial Income	2 000	0	0	1 000
Financial Costs	0	3 000	0	5 000
Financial Balance	2 000	−3 000	0	−4 000
Dividends	0	0	0	0
Net Income	623 000	560 000	358 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 015 000	11 165 000	11 315 000	11 465 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 015 000	11 165 000	11 315 000	11 465 000
Total Fiancial Fixed Assets	290 000	290 000	401 000	600 000
Total Fixed Assets	11 305 000	11 455 000	11 716 000	12 065 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	62 000	61 000	51 000	66 000
Total Current Assets	127 000	121 000	111 000	116 000
Total Assets	11 432 000	11 576 000	11 827 000	12 181 000
Total Equity	182 000	332 000	282 000	432 000
Short-Term Group Debt	1 605 000	1 325 000	650 000	86 000
Total Long-Term Debt	9 534 000	9 808 000	10 788 000	11 513 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	112 000	112 000	107 000	150 000
Total Current Debt	1 716 000	1 436 000	757 000	236 000
Total Equity and Debt	11 432 000	11 576 000	11 827 000	12 181 000

Financial indicators	2022	2021	2020	2019
Return on Equity	342,31 %	168,67 %	126,95 %	−19,21 %
Debt-to-Equity Ratio	52,38	29,54	38,26	26,65
Operating Profit Margin	46,95 %	43,55 %	29,7 %	−3,73 %
Current Ratio	0,07	0,08	0,15	0,49
Quick Ratio	0,07	0,08	0,15	0,49
Equity Ratio	0,02	0,03	0,02	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %