DACO EIGEDOM AS

6854 KAUPANGER

Finances

Return on Equity

4,65 %

Current Ratio

0,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 281 000	1 132 000	1 415 000	1 080 000
Net Income	99 000	42 000	220 000	31 000
Total Assets	7 378 000	7 631 000	8 017 000	7 889 000
Total Equity	2 131 000	2 032 000	2 309 000	1 850 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 281 000	1 132 000	1 415 000	1 080 000
Expenditure	1 084 000	1 049 000	811 000	673 000
Operating Profit	197 000	82 000	603 000	407 000
Financial Income	240 000	240 000	0	4 000
Financial Costs	234 000	196 000	224 000	249 000
Financial Balance	6 000	44 000	−224 000	−245 000
Earnings Before Tax	203 000	127 000	379 000	162 000
Tax	103 000	84 000	160 000	131 000
Net Income	99 000	42 000	220 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 772 000	7 112 000	7 602 000	7 421 000
Total Current Assets	606 000	518 000	415 000	468 000
Total Assets	7 378 000	7 631 000	8 017 000	7 889 000
Total Retained Equity	1 531 000	1 432 000	1 709 000	1 250 000
Total Equity	2 131 000	2 032 000	2 309 000	1 850 000
Total Long-Term Debt	4 255 000	4 675 000	5 095 000	5 515 000
Total Current Debt	991 000	924 000	612 000	524 000
Total Equity and Debt	7 378 000	7 631 000	8 017 000	7 889 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	321 000	172 000	380 000	120 000
Other Income	960 000	960 000	1 035 000	960 000
Revenue	1 281 000	1 132 000	1 415 000	1 080 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	500 000	489 000	433 000	431 000
Impairment	0	0	0	0
Expenditure	1 084 000	1 049 000	811 000	673 000
Operating Profit	197 000	82 000	603 000	407 000
Financial Income	240 000	240 000	0	4 000
Financial Costs	234 000	196 000	224 000	249 000
Financial Balance	6 000	44 000	−224 000	−245 000
Dividends	0	0	0	0
Net Income	99 000	42 000	220 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 159 000	3 586 000	4 014 000	4 421 000
Machinery and Plant Facilities	28 000	0	0	0
Fixtures	222 000	239 000	300 000	0
Total Tangible Assets	3 409 000	3 825 000	4 314 000	4 421 000
Total Fiancial Fixed Assets	3 363 000	3 288 000	3 288 000	3 000 000
Total Fixed Assets	6 772 000	7 112 000	7 602 000	7 421 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	51 000	137 000	348 000
Total Current Assets	606 000	518 000	415 000	468 000
Total Assets	7 378 000	7 631 000	8 017 000	7 889 000
Total Equity	2 131 000	2 032 000	2 309 000	1 850 000
Short-Term Group Debt	613 000	633 000	150 000	274 000
Total Long-Term Debt	4 255 000	4 675 000	5 095 000	5 515 000
Creditors	85 000	35 000	73 000	4 000
Unpaid Taxes	38 000	20 000	152 000	30 000
Dividends	0	0	0	0
Other Current Debt	151 000	151 000	78 000	9 000
Total Current Debt	991 000	924 000	612 000	524 000
Total Equity and Debt	7 378 000	7 631 000	8 017 000	7 889 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,65 %	2,07 %	9,53 %	1,68 %
Debt-to-Equity Ratio	2	2,3	2,21	2,98
Operating Profit Margin	15,38 %	7,24 %	42,61 %	37,69 %
Current Ratio	0,61	0,56	0,68	0,89
Quick Ratio	0,61	0,56	0,68	0,89
Equity Ratio	0,29	0,27	0,29	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %