INDUSTRIVEIEN 3-5 AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

127,33 %

Current Ratio

0,72

Debt-to-Equity Ratio

26,66

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 256 000	12 358 000	10 166 000	9 916 000
Net Income	2 828 000	5 109 000	3 151 000	3 960 000
Total Assets	68 187 000	90 596 000	95 911 000	72 979 000
Total Equity	2 221 000	1 926 000	4 318 000	10 167 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 256 000	12 358 000	10 166 000	9 916 000
Expenditure	6 343 000	4 922 000	4 243 000	2 925 000
Operating Profit	5 913 000	7 437 000	5 923 000	6 990 000
Financial Income	112 000	1 007 000	1 000	2 000
Financial Costs	2 430 000	2 111 000	1 884 000	1 915 000
Financial Balance	−2 318 000	−1 104 000	−1 883 000	−1 913 000
Earnings Before Tax	3 594 000	6 333 000	4 040 000	5 077 000
Tax	767 000	1 224 000	889 000	1 117 000
Net Income	2 828 000	5 109 000	3 151 000	3 960 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	63 334 000	77 574 000	83 211 000	68 899 000
Total Current Assets	4 853 000	13 022 000	12 700 000	4 080 000
Total Assets	68 187 000	90 596 000	95 911 000	72 979 000
Total Retained Equity	1 072 000	777 000	3 169 000	18 000
Total Equity	2 221 000	1 926 000	4 318 000	10 167 000
Total Long-Term Debt	59 214 000	77 205 000	80 243 000	56 686 000
Total Current Debt	6 752 000	11 465 000	11 350 000	6 126 000
Total Equity and Debt	68 187 000	90 596 000	95 911 000	72 979 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	8 674 000	10 095 000	9 868 000
Other Income	12 256 000	3 684 000	71 000	47 000
Revenue	12 256 000	12 358 000	10 166 000	9 916 000
Cost of Goods Sold	0	0	0	0
Salary Costs	69 000	0	0	0
Depreciation	2 053 000	2 053 000	2 052 000	2 042 000
Impairment	0	0	0	0
Expenditure	6 343 000	4 922 000	4 243 000	2 925 000
Operating Profit	5 913 000	7 437 000	5 923 000	6 990 000
Financial Income	112 000	1 007 000	1 000	2 000
Financial Costs	2 430 000	2 111 000	1 884 000	1 915 000
Financial Balance	−2 318 000	−1 104 000	−1 883 000	−1 913 000
Dividends	0	7 500 000	0	3 900 000
Net Income	2 828 000	5 109 000	3 151 000	3 960 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	63 264 000	64 921 000	66 839 000	68 884 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	0	7 000	15 000
Total Tangible Assets	63 334 000	64 921 000	66 847 000	68 899 000
Total Fiancial Fixed Assets	0	12 653 000	16 365 000	0
Total Fixed Assets	63 334 000	77 574 000	83 211 000	68 899 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	12 072 000	4 176 000	3 230 000
Total Current Assets	4 853 000	13 022 000	12 700 000	4 080 000
Total Assets	68 187 000	90 596 000	95 911 000	72 979 000
Total Equity	2 221 000	1 926 000	4 318 000	10 167 000
Short-Term Group Debt	3 247 000	0	4 770 000	0
Total Long-Term Debt	59 214 000	77 205 000	80 243 000	56 686 000
Creditors	1 271 000	621 000	345 000	299 000
Unpaid Taxes	0	0	0	0
Dividends	0	7 500 000	0	3 900 000
Other Current Debt	2 234 000	2 201 000	5 462 000	1 207 000
Total Current Debt	6 752 000	11 465 000	11 350 000	6 126 000
Total Equity and Debt	68 187 000	90 596 000	95 911 000	72 979 000

Financial indicators	2022	2021	2020	2019
Return on Equity	127,33 %	265,26 %	72,97 %	38,95 %
Debt-to-Equity Ratio	26,66	40,09	18,58	5,58
Operating Profit Margin	48,25 %	60,18 %	58,26 %	70,49 %
Current Ratio	0,72	1,14	1,12	0,67
Quick Ratio	0,72	1,14	1,12	0,67
Equity Ratio	0,03	0,02	0,05	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %