DAJOTI EIENDOM AS

1290 OSLO

Finances

Share Ownership

Return on Equity

38,51 %

Current Ratio

1,13

Debt-to-Equity Ratio

4,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 900 000	3 900 000	3 380 000	3 120 000
Net Income	1 613 000	1 759 000	1 197 000	1 689 000
Total Assets	24 680 000	25 152 000	26 598 000	14 387 000
Total Equity	4 188 000	3 575 000	2 816 000	1 619 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 900 000	3 900 000	3 380 000	3 120 000
Expenditure	1 045 000	989 000	1 169 000	605 000
Operating Profit	2 856 000	2 911 000	2 210 000	2 515 000
Financial Income	20 000	3 000	10 000	8 000
Financial Costs	808 000	659 000	685 000	358 000
Financial Balance	−788 000	−656 000	−675 000	−350 000
Earnings Before Tax	2 068 000	2 255 000	1 536 000	2 165 000
Tax	455 000	496 000	338 000	476 000
Net Income	1 613 000	1 759 000	1 197 000	1 689 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 178 000	21 957 000	22 746 000	12 007 000
Total Current Assets	3 503 000	3 195 000	3 851 000	2 380 000
Total Assets	24 680 000	25 152 000	26 598 000	14 387 000
Total Retained Equity	3 330 000	2 718 000	1 959 000	761 000
Total Equity	4 188 000	3 575 000	2 816 000	1 619 000
Total Long-Term Debt	17 405 000	18 492 000	19 857 000	8 865 000
Total Current Debt	3 087 000	3 084 000	3 924 000	3 902 000
Total Equity and Debt	24 680 000	25 152 000	26 598 000	14 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 900 000	3 900 000	3 380 000	3 120 000
Revenue	3 900 000	3 900 000	3 380 000	3 120 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	789 000	789 000	891 000	540 000
Impairment	0	0	0	0
Expenditure	1 045 000	989 000	1 169 000	605 000
Operating Profit	2 856 000	2 911 000	2 210 000	2 515 000
Financial Income	20 000	3 000	10 000	8 000
Financial Costs	808 000	659 000	685 000	358 000
Financial Balance	−788 000	−656 000	−675 000	−350 000
Dividends	1 000 000	1 000 000	0	2 000 000
Net Income	1 613 000	1 759 000	1 197 000	1 689 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	137 000	128 000	128 000	116 000
Real Eastate	21 025 000	21 766 000	22 507 000	11 891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	63 000	111 000	0
Total Tangible Assets	21 040 000	21 829 000	22 618 000	11 891 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 178 000	21 957 000	22 746 000	12 007 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 431 000	3 123 000	3 780 000	2 308 000
Total Current Assets	3 503 000	3 195 000	3 851 000	2 380 000
Total Assets	24 680 000	25 152 000	26 598 000	14 387 000
Total Equity	4 188 000	3 575 000	2 816 000	1 619 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 405 000	18 492 000	19 857 000	8 865 000
Creditors	0	0	0	0
Unpaid Taxes	153 000	157 000	143 000	126 000
Dividends	1 000 000	1 000 000	0	2 000 000
Other Current Debt	1 470 000	1 431 000	3 431 000	1 390 000
Total Current Debt	3 087 000	3 084 000	3 924 000	3 902 000
Total Equity and Debt	24 680 000	25 152 000	26 598 000	14 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,51 %	49,2 %	42,51 %	104,32 %
Debt-to-Equity Ratio	4,16	5,17	7,05	5,48
Operating Profit Margin	73,23 %	74,64 %	65,38 %	80,61 %
Current Ratio	1,13	1,04	0,98	0,61
Quick Ratio	1,13	1,04	0,98	0,61
Equity Ratio	0,17	0,14	0,11	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %