INNLANDET EIENDOM AS

2835 RAUFOSS

Finances

Share Ownership

Return on Equity

34,88 %

Current Ratio

0,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 291 000	1 136 000	1 079 000	1 084 000
Net Income	459 000	328 000	262 000	274 000
Total Assets	3 509 000	3 579 000	3 681 000	3 745 000
Total Equity	1 316 000	857 000	528 000	266 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 291 000	1 136 000	1 079 000	1 084 000
Expenditure	592 000	621 000	637 000	578 000
Operating Profit	698 000	515 000	442 000	506 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	113 000	94 000	106 000	151 000
Financial Balance	−109 000	−91 000	−103 000	−147 000
Earnings Before Tax	590 000	424 000	339 000	359 000
Tax	131 000	96 000	77 000	85 000
Net Income	459 000	328 000	262 000	274 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 318 000	3 370 000	3 530 000	3 698 000
Total Current Assets	191 000	208 000	151 000	47 000
Total Assets	3 509 000	3 579 000	3 681 000	3 745 000
Total Retained Equity	1 286 000	827 000	498 000	236 000
Total Equity	1 316 000	857 000	528 000	266 000
Total Long-Term Debt	0	2 561 000	2 989 000	3 018 000
Total Current Debt	2 194 000	161 000	164 000	461 000
Total Equity and Debt	3 509 000	3 579 000	3 681 000	3 745 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	116 000	74 000	57 000	1 081 000
Other Income	1 176 000	1 061 000	1 022 000	3 000
Revenue	1 291 000	1 136 000	1 079 000	1 084 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	27 000	38 000	11 000
Depreciation	166 000	172 000	178 000	184 000
Impairment	0	0	0	0
Expenditure	592 000	621 000	637 000	578 000
Operating Profit	698 000	515 000	442 000	506 000
Financial Income	4 000	3 000	3 000	4 000
Financial Costs	113 000	94 000	106 000	151 000
Financial Balance	−109 000	−91 000	−103 000	−147 000
Dividends	0	0	0	0
Net Income	459 000	328 000	262 000	274 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 000	26 000	13 000	6 000
Real Eastate	3 282 000	3 331 000	3 487 000	3 642 000
Machinery and Plant Facilities	0	11 000	27 000	49 000
Fixtures	0	0	0	0
Total Tangible Assets	3 282 000	3 342 000	3 513 000	3 691 000
Total Fiancial Fixed Assets	0	3 000	3 000	0
Total Fixed Assets	3 318 000	3 370 000	3 530 000	3 698 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	147 000	167 000	136 000	42 000
Total Current Assets	191 000	208 000	151 000	47 000
Total Assets	3 509 000	3 579 000	3 681 000	3 745 000
Total Equity	1 316 000	857 000	528 000	266 000
Short-Term Group Debt	0	0	0	200 000
Total Long-Term Debt	0	2 561 000	2 989 000	3 018 000
Creditors	73 000	25 000	47 000	9 000
Unpaid Taxes	−1 000	19 000	19 000	16 000
Dividends	0	0	0	0
Other Current Debt	6 000	10 000	14 000	168 000
Total Current Debt	2 194 000	161 000	164 000	461 000
Total Equity and Debt	3 509 000	3 579 000	3 681 000	3 745 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,88 %	38,27 %	49,62 %	103,01 %
Debt-to-Equity Ratio	0	2,99	5,66	11,35
Operating Profit Margin	54,07 %	45,33 %	40,96 %	46,68 %
Current Ratio	0,09	1,29	0,92	0,1
Quick Ratio	0,09	1,29	0,92	0,1
Equity Ratio	0,38	0,24	0,14	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %