ÅSBYGDA PANORAMA BORETTSLAG

6415 MOLDE

Finances

Share Ownership

Return on Equity

12,8 %

Current Ratio

20,77

Debt-to-Equity Ratio

3,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 774 000	1 744 000	1 702 000	1 599 000
Net Income	645 000	127 000	489 000	586 000
Total Assets	23 409 000	23 276 000	23 665 000	22 705 000
Total Equity	5 039 000	4 394 000	4 266 000	3 777 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 774 000	1 744 000	1 702 000	1 599 000
Expenditure	833 000	1 437 000	987 000	715 000
Operating Profit	941 000	306 000	715 000	883 000
Financial Income	20 000	3 000	3 000	6 000
Financial Costs	316 000	182 000	229 000	304 000
Financial Balance	−296 000	−179 000	−226 000	−298 000
Earnings Before Tax	645 000	127 000	489 000	586 000
Tax	0	0	0	0
Net Income	645 000	127 000	489 000	586 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 226 000	22 273 000	22 271 000	22 302 000
Total Current Assets	1 184 000	1 003 000	1 394 000	404 000
Total Assets	23 409 000	23 276 000	23 665 000	22 705 000
Total Retained Equity	4 929 000	4 284 000	4 156 000	3 667 000
Total Equity	5 039 000	4 394 000	4 266 000	3 777 000
Total Long-Term Debt	18 314 000	18 826 000	19 339 000	18 863 000
Total Current Debt	57 000	57 000	60 000	65 000
Total Equity and Debt	23 409 000	23 276 000	23 665 000	22 705 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 774 000	1 744 000	1 702 000	1 599 000
Revenue	1 774 000	1 744 000	1 702 000	1 599 000
Cost of Goods Sold	0	0	0	0
Salary Costs	62 000	54 000	59 000	63 000
Depreciation	22 000	23 000	30 000	30 000
Impairment	0	0	0	0
Expenditure	833 000	1 437 000	987 000	715 000
Operating Profit	941 000	306 000	715 000	883 000
Financial Income	20 000	3 000	3 000	6 000
Financial Costs	316 000	182 000	229 000	304 000
Financial Balance	−296 000	−179 000	−226 000	−298 000
Dividends	0	0	0	0
Net Income	645 000	127 000	489 000	586 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 226 000	22 273 000	22 270 000	22 292 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	1 000	10 000
Total Tangible Assets	22 226 000	22 273 000	22 271 000	22 302 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 226 000	22 273 000	22 271 000	22 302 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 178 000	1 003 000	1 392 000	398 000
Total Current Assets	1 184 000	1 003 000	1 394 000	404 000
Total Assets	23 409 000	23 276 000	23 665 000	22 705 000
Total Equity	5 039 000	4 394 000	4 266 000	3 777 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 314 000	18 826 000	19 339 000	18 863 000
Creditors	56 000	35 000	45 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	21 000	15 000	50 000
Total Current Debt	57 000	57 000	60 000	65 000
Total Equity and Debt	23 409 000	23 276 000	23 665 000	22 705 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,8 %	2,89 %	11,46 %	15,51 %
Debt-to-Equity Ratio	3,63	4,28	4,53	4,99
Operating Profit Margin	53,04 %	17,55 %	42,01 %	55,22 %
Current Ratio	20,77	17,6	23,23	6,22
Quick Ratio	20,77	17,6	23,23	6,22
Equity Ratio	0,22	0,19	0,18	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %