PILOTVEIEN EIENDOM AS

6517 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

13,29 %

Current Ratio

0,05

Debt-to-Equity Ratio

4,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 846 000	5 610 000	8 276 000	5 321 000
Net Income	1 571 000	1 024 000	3 601 000	1 410 000
Total Assets	65 138 000	66 644 000	65 884 000	74 489 000
Total Equity	11 818 000	10 246 000	12 062 000	9 461 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 846 000	5 610 000	8 276 000	5 321 000
Expenditure	2 359 000	2 117 000	1 839 000	1 617 000
Operating Profit	3 488 000	3 494 000	6 437 000	3 704 000
Financial Income	0	0	9 000	1 000
Financial Costs	1 473 000	1 475 000	1 458 000	1 895 000
Financial Balance	−1 473 000	−1 475 000	−1 449 000	−1 894 000
Earnings Before Tax	2 015 000	2 019 000	4 988 000	1 809 000
Tax	444 000	995 000	1 387 000	399 000
Net Income	1 571 000	1 024 000	3 601 000	1 410 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	64 949 000	65 301 000	65 810 000	73 417 000
Total Current Assets	189 000	1 343 000	73 000	1 071 000
Total Assets	65 138 000	66 644 000	65 884 000	74 489 000
Total Retained Equity	3 451 000	1 879 000	3 695 000	1 093 000
Total Equity	11 818 000	10 246 000	12 062 000	9 461 000
Total Long-Term Debt	49 765 000	51 484 000	52 695 000	61 396 000
Total Current Debt	3 555 000	4 915 000	1 127 000	3 632 000
Total Equity and Debt	65 138 000	66 644 000	65 884 000	74 489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 756 000	0	5 739 000	0
Other Income	90 000	5 610 000	2 537 000	5 321 000
Revenue	5 846 000	5 610 000	8 276 000	5 321 000
Cost of Goods Sold	348 000	0	0	0
Salary Costs	0	79 000	0	0
Depreciation	779 000	740 000	729 000	667 000
Impairment	0	0	0	0
Expenditure	2 359 000	2 117 000	1 839 000	1 617 000
Operating Profit	3 488 000	3 494 000	6 437 000	3 704 000
Financial Income	0	0	9 000	1 000
Financial Costs	1 473 000	1 475 000	1 458 000	1 895 000
Financial Balance	−1 473 000	−1 475 000	−1 449 000	−1 894 000
Dividends	0	0	0	3 000 000
Net Income	1 571 000	1 024 000	3 601 000	1 410 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	64 949 000	65 301 000	65 810 000	73 417 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	64 949 000	65 301 000	65 810 000	73 417 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	64 949 000	65 301 000	65 810 000	73 417 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 108 000	6 000	907 000
Total Current Assets	189 000	1 343 000	73 000	1 071 000
Total Assets	65 138 000	66 644 000	65 884 000	74 489 000
Total Equity	11 818 000	10 246 000	12 062 000	9 461 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	49 765 000	51 484 000	52 695 000	61 396 000
Creditors	244 000	176 000	123 000	603 000
Unpaid Taxes	179 000	961 000	1 004 000	0
Dividends	0	0	0	3 000 000
Other Current Debt	3 132 000	278 000	0	29 000
Total Current Debt	3 555 000	4 915 000	1 127 000	3 632 000
Total Equity and Debt	65 138 000	66 644 000	65 884 000	74 489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,29 %	9,99 %	29,85 %	14,9 %
Debt-to-Equity Ratio	4,21	5,02	4,37	6,49
Operating Profit Margin	59,66 %	62,28 %	77,78 %	69,61 %
Current Ratio	0,05	0,27	0,06	0,29
Quick Ratio	0,05	0,27	0,06	0,29
Equity Ratio	0,18	0,15	0,18	0,13
Gross Profit Margin	94,05 %	100 %	100 %	100 %