REALBO AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

31,01 %

Current Ratio

2,7

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 059 000	1 185 000	1 178 000	500 000
Net Income	3 199 000	882 000	790 000	−573 000
Total Assets	12 213 000	13 737 000	13 077 000	12 325 000
Total Equity	10 316 000	7 118 000	6 236 000	5 446 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 059 000	1 185 000	1 178 000	500 000
Expenditure	−878 000	267 000	276 000	1 236 000
Operating Profit	3 937 000	919 000	903 000	−736 000
Financial Income	338 000	346 000	286 000	280 000
Financial Costs	174 000	135 000	176 000	279 000
Financial Balance	164 000	211 000	110 000	1 000
Earnings Before Tax	4 101 000	1 131 000	1 013 000	−735 000
Tax	902 000	249 000	223 000	−162 000
Net Income	3 199 000	882 000	790 000	−573 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 377 000	10 871 000	10 998 000	11 124 000
Total Current Assets	1 836 000	2 866 000	2 079 000	1 201 000
Total Assets	12 213 000	13 737 000	13 077 000	12 325 000
Total Retained Equity	9 938 000	6 740 000	5 858 000	5 068 000
Total Equity	10 316 000	7 118 000	6 236 000	5 446 000
Total Long-Term Debt	1 215 000	5 959 000	6 328 000	6 445 000
Total Current Debt	681 000	661 000	513 000	434 000
Total Equity and Debt	12 213 000	13 737 000	13 077 000	12 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 059 000	1 185 000	1 178 000	500 000
Revenue	3 059 000	1 185 000	1 178 000	500 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	127 000	127 000	127 000	128 000
Impairment	0	0	0	0
Expenditure	−878 000	267 000	276 000	1 236 000
Operating Profit	3 937 000	919 000	903 000	−736 000
Financial Income	338 000	346 000	286 000	280 000
Financial Costs	174 000	135 000	176 000	279 000
Financial Balance	164 000	211 000	110 000	1 000
Dividends	0	0	0	0
Net Income	3 199 000	882 000	790 000	−573 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 377 000	10 871 000	10 998 000	11 124 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 377 000	10 871 000	10 998 000	11 124 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 377 000	10 871 000	10 998 000	11 124 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 067 000	631 000	59 000	0
Total Current Assets	1 836 000	2 866 000	2 079 000	1 201 000
Total Assets	12 213 000	13 737 000	13 077 000	12 325 000
Total Equity	10 316 000	7 118 000	6 236 000	5 446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 215 000	5 959 000	6 328 000	6 445 000
Creditors	35 000	252 000	1 000	6 000
Unpaid Taxes	0	65 000	97 000	108 000
Dividends	0	0	0	0
Other Current Debt	0	100 000	201 000	1 000
Total Current Debt	681 000	661 000	513 000	434 000
Total Equity and Debt	12 213 000	13 737 000	13 077 000	12 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,01 %	12,39 %	12,67 %	−10,52 %
Debt-to-Equity Ratio	0,12	0,84	1,01	1,18
Operating Profit Margin	128,7 %	77,55 %	76,66 %	−147,2 %
Current Ratio	2,7	4,34	4,05	2,77
Quick Ratio	2,7	4,34	4,05	2,77
Equity Ratio	0,84	0,52	0,48	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %