PINAVEIEN 6 AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

88,2 %

Current Ratio

10,28

Debt-to-Equity Ratio

7,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 096 000	2 273 000	2 345 000	2 306 000
Net Income	2 041 000	657 000	597 000	559 000
Total Assets	19 877 000	19 994 000	18 146 000	18 760 000
Total Equity	2 314 000	1 523 000	1 054 000	458 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 096 000	2 273 000	2 345 000	2 306 000
Expenditure	695 000	991 000	1 092 000	983 000
Operating Profit	1 402 000	1 283 000	1 253 000	1 323 000
Financial Income	1 457 000	0	4 000	6 000
Financial Costs	650 000	440 000	492 000	612 000
Financial Balance	807 000	−440 000	−488 000	−606 000
Earnings Before Tax	2 209 000	843 000	766 000	717 000
Tax	167 000	185 000	169 000	158 000
Net Income	2 041 000	657 000	597 000	559 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 798 000	17 920 000	17 254 000	17 835 000
Total Current Assets	5 079 000	2 074 000	893 000	924 000
Total Assets	19 877 000	19 994 000	18 146 000	18 760 000
Total Retained Equity	2 053 000	1 261 000	604 000	7 000
Total Equity	2 314 000	1 523 000	1 054 000	458 000
Total Long-Term Debt	17 068 000	18 021 000	16 733 000	17 508 000
Total Current Debt	494 000	449 000	359 000	795 000
Total Equity and Debt	19 877 000	19 994 000	18 146 000	18 760 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 096 000	2 273 000	2 345 000	2 306 000
Revenue	2 096 000	2 273 000	2 345 000	2 306 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	588 000	584 000	582 000	580 000
Impairment	0	0	0	0
Expenditure	695 000	991 000	1 092 000	983 000
Operating Profit	1 402 000	1 283 000	1 253 000	1 323 000
Financial Income	1 457 000	0	4 000	6 000
Financial Costs	650 000	440 000	492 000	612 000
Financial Balance	807 000	−440 000	−488 000	−606 000
Dividends	0	0	0	480 000
Net Income	2 041 000	657 000	597 000	559 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	18 000	0	0	0
Real Eastate	14 759 000	15 256 000	17 227 000	17 806 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	23 000	26 000	29 000
Total Tangible Assets	14 779 000	15 280 000	17 254 000	17 835 000
Total Fiancial Fixed Assets	0	2 640 000	0	0
Total Fixed Assets	14 798 000	17 920 000	17 254 000	17 835 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	968 000	709 000	805 000	807 000
Total Current Assets	5 079 000	2 074 000	893 000	924 000
Total Assets	19 877 000	19 994 000	18 146 000	18 760 000
Total Equity	2 314 000	1 523 000	1 054 000	458 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 068 000	18 021 000	16 733 000	17 508 000
Creditors	33 000	67 000	4 000	44 000
Unpaid Taxes	90 000	81 000	99 000	102 000
Dividends	0	0	0	480 000
Other Current Debt	167 000	88 000	62 000	485 000
Total Current Debt	494 000	449 000	359 000	795 000
Total Equity and Debt	19 877 000	19 994 000	18 146 000	18 760 000

Financial indicators	2022	2021	2020	2019
Return on Equity	88,2 %	43,14 %	56,64 %	122,05 %
Debt-to-Equity Ratio	7,38	11,83	15,88	38,23
Operating Profit Margin	66,89 %	56,45 %	53,43 %	57,37 %
Current Ratio	10,28	4,62	2,49	1,16
Quick Ratio	10,28	4,62	2,49	1,16
Equity Ratio	0,12	0,08	0,06	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %