ORIGO EIENDOMSUTVIKLING AS

8006 BODØ

Finances

Share Ownership

Return on Equity

15,24 %

Current Ratio

Debt-to-Equity Ratio

6,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 137 000	1 111 000	1 099 000	1 161 000
Net Income	259 000	368 000	271 000	281 000
Total Assets	12 353 000	12 380 000	12 240 000	12 324 000
Total Equity	1 700 000	1 441 000	1 073 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 137 000	1 111 000	1 099 000	1 161 000
Expenditure	236 000	196 000	229 000	172 000
Operating Profit	901 000	915 000	870 000	989 000
Financial Income	0	0	0	0
Financial Costs	569 000	443 000	522 000	629 000
Financial Balance	−569 000	−443 000	−522 000	−629 000
Earnings Before Tax	332 000	472 000	348 000	360 000
Tax	73 000	104 000	76 000	79 000
Net Income	259 000	368 000	271 000	281 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 139 000	12 139 000	12 139 000	12 139 000
Total Current Assets	213 000	241 000	100 000	184 000
Total Assets	12 353 000	12 380 000	12 240 000	12 324 000
Total Retained Equity	1 596 000	1 337 000	969 000	698 000
Total Equity	1 700 000	1 441 000	1 073 000	802 000
Total Long-Term Debt	10 650 000	10 931 000	11 166 000	11 334 000
Total Current Debt	3 000	8 000	0	188 000
Total Equity and Debt	12 353 000	12 380 000	12 240 000	12 324 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 137 000	1 111 000	1 099 000	1 161 000
Revenue	1 137 000	1 111 000	1 099 000	1 161 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	236 000	196 000	229 000	172 000
Operating Profit	901 000	915 000	870 000	989 000
Financial Income	0	0	0	0
Financial Costs	569 000	443 000	522 000	629 000
Financial Balance	−569 000	−443 000	−522 000	−629 000
Dividends	0	0	0	0
Net Income	259 000	368 000	271 000	281 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 139 000	12 139 000	12 139 000	12 139 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 139 000	12 139 000	12 139 000	12 139 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 139 000	12 139 000	12 139 000	12 139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	196 000	204 000	64 000	0
Total Current Assets	213 000	241 000	100 000	184 000
Total Assets	12 353 000	12 380 000	12 240 000	12 324 000
Total Equity	1 700 000	1 441 000	1 073 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 650 000	10 931 000	11 166 000	11 334 000
Creditors	3 000	8 000	0	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000	8 000	0	188 000
Total Equity and Debt	12 353 000	12 380 000	12 240 000	12 324 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,24 %	25,54 %	25,26 %	35,04 %
Debt-to-Equity Ratio	6,26	7,59	10,41	14,13
Operating Profit Margin	79,24 %	82,36 %	79,16 %	85,19 %
Current Ratio	71	30,13	-	0,98
Quick Ratio	71	30,13	-	0,98
Equity Ratio	0,14	0,12	0,09	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %