DRAGEID EIENDOM AS

7748 SETER

Finances

Share Ownership

Return on Equity

16,01 %

Current Ratio

0,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	840 000
Net Income	334 000	317 000	201 000	100 000
Total Assets	4 227 000	4 934 000	4 931 000	4 328 000
Total Equity	2 086 000	1 752 000	1 434 000	1 233 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	840 000
Expenditure	413 000	434 000	583 000	719 000
Operating Profit	427 000	406 000	258 000	121 000
Financial Income	2 000	1 000	0	7 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	7 000
Earnings Before Tax	429 000	407 000	258 000	128 000
Tax	94 000	90 000	57 000	28 000
Net Income	334 000	317 000	201 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 691 000	4 008 000	4 328 000	4 076 000
Total Current Assets	535 000	926 000	603 000	253 000
Total Assets	4 227 000	4 934 000	4 931 000	4 328 000
Total Retained Equity	1 986 000	1 652 000	1 334 000	1 133 000
Total Equity	2 086 000	1 752 000	1 434 000	1 233 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 141 000	3 182 000	3 497 000	3 095 000
Total Equity and Debt	4 227 000	4 934 000	4 931 000	4 328 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	840 000	840 000	840 000	840 000
Revenue	840 000	840 000	840 000	840 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	129 000
Depreciation	339 000	343 000	408 000	382 000
Impairment	0	0	0	0
Expenditure	413 000	434 000	583 000	719 000
Operating Profit	427 000	406 000	258 000	121 000
Financial Income	2 000	1 000	0	7 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	0	7 000
Dividends	0	0	0	0
Net Income	334 000	317 000	201 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	345 000	323 000	301 000	267 000
Real Eastate	3 304 000	3 617 000	3 934 000	3 690 000
Machinery and Plant Facilities	43 000	68 000	94 000	119 000
Fixtures	0	0	0	0
Total Tangible Assets	3 346 000	3 685 000	4 028 000	3 809 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 691 000	4 008 000	4 328 000	4 076 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	475 000	926 000	603 000	250 000
Total Current Assets	535 000	926 000	603 000	253 000
Total Assets	4 227 000	4 934 000	4 931 000	4 328 000
Total Equity	2 086 000	1 752 000	1 434 000	1 233 000
Short-Term Group Debt	2 024 000	3 000 000	3 315 000	3 004 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	3 000	0
Unpaid Taxes	0	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	0	70 000	88 000	32 000
Total Current Debt	2 141 000	3 182 000	3 497 000	3 095 000
Total Equity and Debt	4 227 000	4 934 000	4 931 000	4 328 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,01 %	18,09 %	14,02 %	8,11 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	50,83 %	48,33 %	30,71 %	14,4 %
Current Ratio	0,25	0,29	0,17	0,08
Quick Ratio	0,25	0,29	0,17	0,08
Equity Ratio	0,49	0,36	0,29	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %