PANELBYGG EIENDOM AS

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

10,04 %

Current Ratio

4,48

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 000	488 000	479 000	515 000
Net Income	206 000	208 000	206 000	172 000
Total Assets	2 821 000	3 192 000	3 090 000	3 085 000
Total Equity	2 052 000	1 846 000	1 638 000	1 432 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 000	488 000	479 000	515 000
Expenditure	205 000	177 000	163 000	156 000
Operating Profit	308 000	312 000	316 000	358 000
Financial Income	0	0	0	0
Financial Costs	44 000	45 000	53 000	138 000
Financial Balance	−44 000	−45 000	−53 000	−138 000
Earnings Before Tax	265 000	267 000	264 000	220 000
Tax	58 000	59 000	58 000	48 000
Net Income	206 000	208 000	206 000	172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 521 000	2 579 000	2 637 000	2 695 000
Total Current Assets	300 000	613 000	453 000	390 000
Total Assets	2 821 000	3 192 000	3 090 000	3 085 000
Total Retained Equity	1 496 000	1 289 000	1 081 000	876 000
Total Equity	2 052 000	1 846 000	1 638 000	1 432 000
Total Long-Term Debt	702 000	1 276 000	1 382 000	1 588 000
Total Current Debt	67 000	70 000	70 000	64 000
Total Equity and Debt	2 821 000	3 192 000	3 090 000	3 085 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	513 000	488 000	479 000	515 000
Revenue	513 000	488 000	479 000	515 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	58 000	58 000	58 000	58 000
Impairment	0	0	0	0
Expenditure	205 000	177 000	163 000	156 000
Operating Profit	308 000	312 000	316 000	358 000
Financial Income	0	0	0	0
Financial Costs	44 000	45 000	53 000	138 000
Financial Balance	−44 000	−45 000	−53 000	−138 000
Dividends	0	0	0	900 000
Net Income	206 000	208 000	206 000	172 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 521 000	2 579 000	2 637 000	2 695 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 521 000	2 579 000	2 637 000	2 695 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 521 000	2 579 000	2 637 000	2 695 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	258 000	613 000	453 000	390 000
Total Current Assets	300 000	613 000	453 000	390 000
Total Assets	2 821 000	3 192 000	3 090 000	3 085 000
Total Equity	2 052 000	1 846 000	1 638 000	1 432 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	702 000	1 276 000	1 382 000	1 588 000
Creditors	0	3 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	900 000
Other Current Debt	8 000	8 000	11 000	15 000
Total Current Debt	67 000	70 000	70 000	64 000
Total Equity and Debt	2 821 000	3 192 000	3 090 000	3 085 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,04 %	11,27 %	12,58 %	12,01 %
Debt-to-Equity Ratio	0,34	0,69	0,84	1,11
Operating Profit Margin	60,04 %	63,93 %	65,97 %	69,51 %
Current Ratio	4,48	8,76	6,47	6,09
Quick Ratio	4,48	8,76	6,47	6,09
Equity Ratio	0,73	0,58	0,53	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %