DUBLAND EIENDOM AS

4360 VARHAUG

Finances

Share Ownership

Return on Equity

15,15 %

Current Ratio

0,92

Debt-to-Equity Ratio

2,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	607 000	340 000	330 000	358 000
Net Income	238 000	108 000	139 000	48 000
Total Assets	6 276 000	6 751 000	2 676 000	2 674 000
Total Equity	1 571 000	1 401 000	1 292 000	1 154 000

Income (NOK)	2022	2021	2020	2019
Revenue	607 000	340 000	330 000	358 000
Expenditure	113 000	172 000	142 000	287 000
Operating Profit	494 000	168 000	188 000	71 000
Financial Income	0	0	0	0
Financial Costs	189 000	29 000	21 000	23 000
Financial Balance	−189 000	−29 000	−21 000	−23 000
Earnings Before Tax	305 000	139 000	167 000	48 000
Tax	67 000	31 000	28 000	0
Net Income	238 000	108 000	139 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 011 000	2 109 000	2 175 000	2 246 000
Total Current Assets	265 000	4 642 000	500 000	429 000
Total Assets	6 276 000	6 751 000	2 676 000	2 674 000
Total Retained Equity	1 470 000	1 300 000	1 191 000	1 053 000
Total Equity	1 571 000	1 401 000	1 292 000	1 154 000
Total Long-Term Debt	4 417 000	5 236 000	1 284 000	1 334 000
Total Current Debt	288 000	115 000	99 000	187 000
Total Equity and Debt	6 276 000	6 751 000	2 676 000	2 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	607 000	340 000	330 000	358 000
Revenue	607 000	340 000	330 000	358 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	63 000	67 000	70 000	74 000
Impairment	0	0	0	0
Expenditure	113 000	172 000	142 000	287 000
Operating Profit	494 000	168 000	188 000	71 000
Financial Income	0	0	0	0
Financial Costs	189 000	29 000	21 000	23 000
Financial Balance	−189 000	−29 000	−21 000	−23 000
Dividends	0	0	0	0
Net Income	238 000	108 000	139 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 046 000	2 109 000	2 175 000	2 246 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 046 000	2 109 000	2 175 000	2 246 000
Total Fiancial Fixed Assets	3 965 000	0	0	0
Total Fixed Assets	6 011 000	2 109 000	2 175 000	2 246 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	261 000	4 625 000	496 000	398 000
Total Current Assets	265 000	4 642 000	500 000	429 000
Total Assets	6 276 000	6 751 000	2 676 000	2 674 000
Total Equity	1 571 000	1 401 000	1 292 000	1 154 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 417 000	5 236 000	1 284 000	1 334 000
Creditors	1 000	11 000	2 000	161 000
Unpaid Taxes	141 000	63 000	68 000	26 000
Dividends	0	0	0	0
Other Current Debt	97 000	9 000	1 000	1 000
Total Current Debt	288 000	115 000	99 000	187 000
Total Equity and Debt	6 276 000	6 751 000	2 676 000	2 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,15 %	7,71 %	10,76 %	4,16 %
Debt-to-Equity Ratio	2,81	3,74	0,99	1,16
Operating Profit Margin	81,38 %	49,41 %	56,97 %	19,83 %
Current Ratio	0,92	40,37	5,05	2,29
Quick Ratio	0,92	40,37	5,05	2,29
Equity Ratio	0,25	0,21	0,48	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %