STUBBERUD EIENDOM AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

12,24 %

Current Ratio

1,11

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	293 000	314 000	255 000	280 000
Net Income	135 000	112 000	94 000	100 000
Total Assets	2 414 000	2 412 000	2 410 000	2 468 000
Total Equity	1 103 000	968 000	855 000	761 000

Income (NOK)	2022	2021	2020	2019
Revenue	293 000	314 000	255 000	280 000
Expenditure	84 000	130 000	87 000	98 000
Operating Profit	209 000	183 000	168 000	182 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	38 000	41 000	50 000	56 000
Financial Balance	−36 000	−39 000	−48 000	−54 000
Earnings Before Tax	173 000	144 000	120 000	128 000
Tax	38 000	32 000	26 000	28 000
Net Income	135 000	112 000	94 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 372 000	2 372 000	2 372 000	2 396 000
Total Current Assets	42 000	39 000	38 000	72 000
Total Assets	2 414 000	2 412 000	2 410 000	2 468 000
Total Retained Equity	803 000	668 000	555 000	461 000
Total Equity	1 103 000	968 000	855 000	761 000
Total Long-Term Debt	1 273 000	1 410 000	1 550 000	1 704 000
Total Current Debt	38 000	34 000	5 000	3 000
Total Equity and Debt	2 414 000	2 412 000	2 410 000	2 468 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	293 000	314 000	255 000	280 000
Revenue	293 000	314 000	255 000	280 000
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	84 000	130 000	87 000	98 000
Operating Profit	209 000	183 000	168 000	182 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	38 000	41 000	50 000	56 000
Financial Balance	−36 000	−39 000	−48 000	−54 000
Dividends	0	0	0	0
Net Income	135 000	112 000	94 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	24 000
Real Eastate	2 372 000	2 372 000	2 372 000	2 372 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 372 000	2 372 000	2 372 000	2 372 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 372 000	2 372 000	2 372 000	2 396 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	23 000	25 000	13 000	59 000
Total Current Assets	42 000	39 000	38 000	72 000
Total Assets	2 414 000	2 412 000	2 410 000	2 468 000
Total Equity	1 103 000	968 000	855 000	761 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 273 000	1 410 000	1 550 000	1 704 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	2 000	2 000	3 000
Total Current Debt	38 000	34 000	5 000	3 000
Total Equity and Debt	2 414 000	2 412 000	2 410 000	2 468 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,24 %	11,57 %	10,99 %	13,14 %
Debt-to-Equity Ratio	1,15	1,46	1,81	2,24
Operating Profit Margin	71,33 %	58,28 %	65,88 %	65 %
Current Ratio	1,11	1,15	7,6	24
Quick Ratio	1,11	1,15	7,6	24
Equity Ratio	0,46	0,4	0,35	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %