DOKTORTJØNNA EIENDOM AS

7374 RØROS

Finances

Share Ownership

Return on Equity

2,57 %

Current Ratio

7,68

Debt-to-Equity Ratio

1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	510 000	483 000	701 000
Net Income	30 000	57 000	−30 000	125 000
Total Assets	3 252 000	3 215 000	3 231 000	3 494 000
Total Equity	1 167 000	1 137 000	1 079 000	1 109 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	510 000	483 000	701 000
Expenditure	340 000	363 000	441 000	437 000
Operating Profit	260 000	147 000	43 000	264 000
Financial Income	0	0	0	1 000
Financial Costs	101 000	74 000	82 000	105 000
Financial Balance	−101 000	−74 000	−82 000	−104 000
Earnings Before Tax	159 000	74 000	−39 000	160 000
Tax	129 000	16 000	−9 000	35 000
Net Income	30 000	57 000	−30 000	125 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 062 000	2 278 000	2 385 000	2 469 000
Total Current Assets	1 190 000	937 000	846 000	1 025 000
Total Assets	3 252 000	3 215 000	3 231 000	3 494 000
Total Retained Equity	−233 000	−263 000	−321 000	−291 000
Total Equity	1 167 000	1 137 000	1 079 000	1 109 000
Total Long-Term Debt	1 930 000	2 017 000	2 103 000	2 189 000
Total Current Debt	155 000	61 000	49 000	195 000
Total Equity and Debt	3 252 000	3 215 000	3 231 000	3 494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	510 000	483 000	701 000
Revenue	600 000	510 000	483 000	701 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	88 000	91 000	93 000	93 000
Impairment	0	0	0	0
Expenditure	340 000	363 000	441 000	437 000
Operating Profit	260 000	147 000	43 000	264 000
Financial Income	0	0	0	1 000
Financial Costs	101 000	74 000	82 000	105 000
Financial Balance	−101 000	−74 000	−82 000	−104 000
Dividends	0	0	0	0
Net Income	30 000	57 000	−30 000	125 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	129 000	145 000	136 000
Real Eastate	2 062 000	2 149 000	2 240 000	2 333 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 062 000	2 149 000	2 240 000	2 333 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 062 000	2 278 000	2 385 000	2 469 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	440 000	937 000	846 000	1 016 000
Total Current Assets	1 190 000	937 000	846 000	1 025 000
Total Assets	3 252 000	3 215 000	3 231 000	3 494 000
Total Equity	1 167 000	1 137 000	1 079 000	1 109 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 930 000	2 017 000	2 103 000	2 189 000
Creditors	13 000	59 000	55 000	67 000
Unpaid Taxes	142 000	3 000	−6 000	6 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	122 000
Total Current Debt	155 000	61 000	49 000	195 000
Total Equity and Debt	3 252 000	3 215 000	3 231 000	3 494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,57 %	5,01 %	−2,78 %	11,27 %
Debt-to-Equity Ratio	1,65	1,77	1,95	1,97
Operating Profit Margin	43,33 %	28,82 %	8,9 %	37,66 %
Current Ratio	7,68	15,36	17,27	5,26
Quick Ratio	7,68	15,36	17,27	5,26
Equity Ratio	0,36	0,35	0,33	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %