INDUSTRIVEIEN 13 TRONDHEIM AS

0661 OSLO

Finances

Share Ownership

Return on Equity

4,36 %

Current Ratio

0,21

Debt-to-Equity Ratio

0,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 622 000	14 622 000	13 714 000	13 143 000
Net Income	3 114 000	5 229 000	594 000	1 144 000
Total Assets	146 455 000	148 406 000	150 442 000	154 296 000
Total Equity	71 414 000	68 300 000	68 273 000	67 680 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 622 000	14 622 000	13 714 000	13 143 000
Expenditure	10 111 000	6 747 000	11 406 000	9 643 000
Operating Profit	6 511 000	7 874 000	2 308 000	3 499 000
Financial Income	18 000	25 000	26 000	27 000
Financial Costs	2 527 000	1 195 000	1 570 000	2 060 000
Financial Balance	−2 509 000	−1 170 000	−1 544 000	−2 033 000
Earnings Before Tax	4 002 000	6 704 000	763 000	1 467 000
Tax	888 000	1 475 000	169 000	323 000
Net Income	3 114 000	5 229 000	594 000	1 144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	145 458 000	145 858 000	148 708 000	151 294 000
Total Current Assets	998 000	2 548 000	1 734 000	3 002 000
Total Assets	146 455 000	148 406 000	150 442 000	154 296 000
Total Retained Equity	5 294 000	2 180 000	2 153 000	1 560 000
Total Equity	71 414 000	68 300 000	68 273 000	67 680 000
Total Long-Term Debt	70 271 000	72 210 000	79 672 000	84 119 000
Total Current Debt	4 770 000	7 895 000	2 496 000	2 498 000
Total Equity and Debt	146 455 000	148 406 000	150 442 000	154 296 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	12 913 000	12 337 000
Other Income	16 622 000	14 622 000	801 000	806 000
Revenue	16 622 000	14 622 000	13 714 000	13 143 000
Cost of Goods Sold	0	0	665 000	806 000
Salary Costs	0	34 000	34 000	34 000
Depreciation	2 896 000	2 888 000	5 965 000	6 168 000
Impairment	0	0	0	0
Expenditure	10 111 000	6 747 000	11 406 000	9 643 000
Operating Profit	6 511 000	7 874 000	2 308 000	3 499 000
Financial Income	18 000	25 000	26 000	27 000
Financial Costs	2 527 000	1 195 000	1 570 000	2 060 000
Financial Balance	−2 509 000	−1 170 000	−1 544 000	−2 033 000
Dividends	0	0	0	0
Net Income	3 114 000	5 229 000	594 000	1 144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	145 458 000	145 841 000	148 683 000	151 261 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	16 000	25 000	33 000
Total Tangible Assets	145 458 000	145 858 000	148 708 000	151 294 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	145 458 000	145 858 000	148 708 000	151 294 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 049 000	938 000	1 850 000
Total Current Assets	998 000	2 548 000	1 734 000	3 002 000
Total Assets	146 455 000	148 406 000	150 442 000	154 296 000
Total Equity	71 414 000	68 300 000	68 273 000	67 680 000
Short-Term Group Debt	0	6 669 000	0	0
Total Long-Term Debt	70 271 000	72 210 000	79 672 000	84 119 000
Creditors	2 880 000	865 000	1 260 000	868 000
Unpaid Taxes	0	161 000	94 000	182 000
Dividends	0	0	0	0
Other Current Debt	964 000	200 000	351 000	511 000
Total Current Debt	4 770 000	7 895 000	2 496 000	2 498 000
Total Equity and Debt	146 455 000	148 406 000	150 442 000	154 296 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,36 %	7,66 %	0,87 %	1,69 %
Debt-to-Equity Ratio	0,98	1,06	1,17	1,24
Operating Profit Margin	39,17 %	53,85 %	16,83 %	26,62 %
Current Ratio	0,21	0,32	0,69	1,2
Quick Ratio	0,21	0,32	0,69	1,2
Equity Ratio	0,49	0,46	0,45	0,44
Gross Profit Margin	100 %	100 %	95,15 %	93,87 %