DANVIK EIENDOM AS

3036 DRAMMEN

Finances

Share Ownership

Return on Equity

43,97 %

Current Ratio

1,26

Debt-to-Equity Ratio

9,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 039 000	11 632 000	11 415 000	11 202 000
Net Income	4 544 000	4 861 000	3 780 000	5 352 000
Total Assets	118 916 000	118 532 000	127 924 000	128 806 000
Total Equity	10 334 000	9 899 000	5 038 000	6 258 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 039 000	11 632 000	11 415 000	11 202 000
Expenditure	2 924 000	3 061 000	2 819 000	2 991 000
Operating Profit	9 115 000	8 571 000	8 595 000	8 211 000
Financial Income	111 000	1 000	38 000	488 000
Financial Costs	3 400 000	2 339 000	3 786 000	1 837 000
Financial Balance	−3 289 000	−2 338 000	−3 748 000	−1 349 000
Earnings Before Tax	5 826 000	6 232 000	4 848 000	6 862 000
Tax	1 282 000	1 371 000	1 067 000	1 510 000
Net Income	4 544 000	4 861 000	3 780 000	5 352 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	110 192 000	112 632 000	120 299 000	122 944 000
Total Current Assets	8 724 000	5 900 000	7 625 000	5 862 000
Total Assets	118 916 000	118 532 000	127 924 000	128 806 000
Total Retained Equity	7 613 000	7 178 000	2 317 000	3 537 000
Total Equity	10 334 000	9 899 000	5 038 000	6 258 000
Total Long-Term Debt	101 676 000	106 337 000	115 958 000	120 538 000
Total Current Debt	6 906 000	2 296 000	6 927 000	2 010 000
Total Equity and Debt	118 916 000	118 532 000	127 924 000	128 806 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 039 000	11 632 000	11 415 000	11 202 000
Revenue	12 039 000	11 632 000	11 415 000	11 202 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 701 000	2 701 000	2 698 000	2 693 000
Impairment	0	0	0	0
Expenditure	2 924 000	3 061 000	2 819 000	2 991 000
Operating Profit	9 115 000	8 571 000	8 595 000	8 211 000
Financial Income	111 000	1 000	38 000	488 000
Financial Costs	3 400 000	2 339 000	3 786 000	1 837 000
Financial Balance	−3 289 000	−2 338 000	−3 748 000	−1 349 000
Dividends	0	0	5 000 000	0
Net Income	4 544 000	4 861 000	3 780 000	5 352 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	104 923 000	107 363 000	110 030 000	112 676 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	104 923 000	107 363 000	110 030 000	112 676 000
Total Fiancial Fixed Assets	5 269 000	5 269 000	10 269 000	10 269 000
Total Fixed Assets	110 192 000	112 632 000	120 299 000	122 944 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 718 000	5 895 000	7 625 000	5 820 000
Total Current Assets	8 724 000	5 900 000	7 625 000	5 862 000
Total Assets	118 916 000	118 532 000	127 924 000	128 806 000
Total Equity	10 334 000	9 899 000	5 038 000	6 258 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	101 676 000	106 337 000	115 958 000	120 538 000
Creditors	21 000	13 000	25 000	0
Unpaid Taxes	478 000	473 000	474 000	473 000
Dividends	0	0	5 000 000	0
Other Current Debt	6 373 000	568 000	532 000	243 000
Total Current Debt	6 906 000	2 296 000	6 927 000	2 010 000
Total Equity and Debt	118 916 000	118 532 000	127 924 000	128 806 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,97 %	49,11 %	75,03 %	85,52 %
Debt-to-Equity Ratio	9,84	10,74	23,02	19,26
Operating Profit Margin	75,71 %	73,68 %	75,3 %	73,3 %
Current Ratio	1,26	2,57	1,1	2,92
Quick Ratio	1,26	2,57	1,1	2,92
Equity Ratio	0,09	0,08	0,04	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %