CORAX EIENDOM AS

1395 HVALSTAD

Finances

Share Ownership

Return on Equity

3,72 %

Current Ratio

3,67

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 791 000	2 018 000	1 842 000	2 000 000
Net Income	632 000	926 000	698 000	751 000
Total Assets	23 938 000	25 356 000	25 526 000	25 744 000
Total Equity	17 000 000	17 006 000	17 036 000	17 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 791 000	2 018 000	1 842 000	2 000 000
Expenditure	827 000	705 000	763 000	850 000
Operating Profit	963 000	1 313 000	1 079 000	1 150 000
Financial Income	48 000	31 000	3 000	63 000
Financial Costs	200 000	157 000	186 000	250 000
Financial Balance	−152 000	−126 000	−183 000	−187 000
Earnings Before Tax	811 000	1 187 000	895 000	963 000
Tax	178 000	261 000	197 000	212 000
Net Income	632 000	926 000	698 000	751 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 289 000	20 921 000	21 565 000	22 278 000
Total Current Assets	3 649 000	4 434 000	3 961 000	3 465 000
Total Assets	23 938 000	25 356 000	25 526 000	25 744 000
Total Retained Equity	0	0	0	0
Total Equity	17 000 000	17 006 000	17 036 000	17 085 000
Total Long-Term Debt	5 945 000	7 054 000	7 359 000	7 498 000
Total Current Debt	993 000	1 296 000	1 130 000	1 161 000
Total Equity and Debt	23 938 000	25 356 000	25 526 000	25 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 791 000	2 018 000	1 841 000	1 994 000
Other Income	0	0	1 000	7 000
Revenue	1 791 000	2 018 000	1 842 000	2 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	632 000	644 000	714 000	791 000
Impairment	0	0	0	0
Expenditure	827 000	705 000	763 000	850 000
Operating Profit	963 000	1 313 000	1 079 000	1 150 000
Financial Income	48 000	31 000	3 000	63 000
Financial Costs	200 000	157 000	186 000	250 000
Financial Balance	−152 000	−126 000	−183 000	−187 000
Dividends	0	0	0	0
Net Income	632 000	926 000	698 000	751 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 289 000	20 921 000	21 565 000	22 278 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 289 000	20 921 000	21 565 000	22 278 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 289 000	20 921 000	21 565 000	22 278 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	68 000	49 000	19 000
Total Current Assets	3 649 000	4 434 000	3 961 000	3 465 000
Total Assets	23 938 000	25 356 000	25 526 000	25 744 000
Total Equity	17 000 000	17 006 000	17 036 000	17 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 945 000	7 054 000	7 359 000	7 498 000
Creditors	3 000	1 000	34 000	59 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	109 000	69 000	139 000	49 000
Total Current Debt	993 000	1 296 000	1 130 000	1 161 000
Total Equity and Debt	23 938 000	25 356 000	25 526 000	25 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,72 %	5,45 %	4,1 %	4,4 %
Debt-to-Equity Ratio	0,35	0,41	0,43	0,44
Operating Profit Margin	53,77 %	65,06 %	58,58 %	57,5 %
Current Ratio	3,67	3,42	3,51	2,98
Quick Ratio	3,67	3,42	3,51	2,98
Equity Ratio	0,71	0,67	0,67	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %