OLAVSBUEN AS

7061 TRONDHEIM

Finances

Share Ownership

Return on Equity

−84,27 %

Current Ratio

0,5

Debt-to-Equity Ratio

16,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 760 000	843 000	2 366 000	2 383 000
Net Income	−1 141 000	−682 000	572 000	244 000
Total Assets	24 597 000	24 931 000	25 206 000	24 031 000
Total Equity	1 354 000	2 495 000	3 177 000	3 166 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 760 000	843 000	2 366 000	2 383 000
Expenditure	2 416 000	1 335 000	1 195 000	1 408 000
Operating Profit	−656 000	−493 000	1 171 000	975 000
Financial Income	11 000	4 000	3 000	4 000
Financial Costs	818 000	385 000	441 000	666 000
Financial Balance	−807 000	−381 000	−438 000	−662 000
Earnings Before Tax	−1 463 000	−874 000	733 000	313 000
Tax	−322 000	−192 000	161 000	69 000
Net Income	−1 141 000	−682 000	572 000	244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 370 000	22 988 000	23 333 000	23 813 000
Total Current Assets	227 000	1 943 000	1 873 000	218 000
Total Assets	24 597 000	24 931 000	25 206 000	24 031 000
Total Retained Equity	−257 000	884 000	1 566 000	1 555 000
Total Equity	1 354 000	2 495 000	3 177 000	3 166 000
Total Long-Term Debt	22 789 000	22 131 000	21 219 000	20 188 000
Total Current Debt	454 000	305 000	810 000	678 000
Total Equity and Debt	24 597 000	24 931 000	25 206 000	24 031 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	0	0	0
Other Income	1 752 000	843 000	2 366 000	2 383 000
Revenue	1 760 000	843 000	2 366 000	2 383 000
Cost of Goods Sold	9 000	0	3 000	0
Salary Costs	0	0	0	0
Depreciation	488 000	468 000	480 000	495 000
Impairment	0	0	0	0
Expenditure	2 416 000	1 335 000	1 195 000	1 408 000
Operating Profit	−656 000	−493 000	1 171 000	975 000
Financial Income	11 000	4 000	3 000	4 000
Financial Costs	818 000	385 000	441 000	666 000
Financial Balance	−807 000	−381 000	−438 000	−662 000
Dividends	0	0	0	0
Net Income	−1 141 000	−682 000	572 000	244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	161 000	0	0	0
Real Eastate	24 209 000	22 988 000	23 333 000	23 813 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 209 000	22 988 000	23 333 000	23 813 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 370 000	22 988 000	23 333 000	23 813 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 893 000	1 851 000	106 000
Total Current Assets	227 000	1 943 000	1 873 000	218 000
Total Assets	24 597 000	24 931 000	25 206 000	24 031 000
Total Equity	1 354 000	2 495 000	3 177 000	3 166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 789 000	22 131 000	21 219 000	20 188 000
Creditors	356 000	266 000	85 000	371 000
Unpaid Taxes	10 000	11 000	0	0
Dividends	0	0	0	0
Other Current Debt	51 000	28 000	725 000	306 000
Total Current Debt	454 000	305 000	810 000	678 000
Total Equity and Debt	24 597 000	24 931 000	25 206 000	24 031 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−84,27 %	−27,33 %	18 %	7,71 %
Debt-to-Equity Ratio	16,83	8,87	6,68	6,38
Operating Profit Margin	−37,27 %	−58,48 %	49,49 %	40,91 %
Current Ratio	0,5	6,37	2,31	0,32
Quick Ratio	0,5	6,37	2,31	0,32
Equity Ratio	0,06	0,1	0,13	0,13
Gross Profit Margin	99,49 %	100 %	99,87 %	100 %