STAVNEVEGEN 9 EIENDOM AS

7019 TRONDHEIM

Finances

Share Ownership

Return on Equity

20,32 %

Current Ratio

0,57

Debt-to-Equity Ratio

4,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	417 000	342 000	360 000	333 000
Net Income	101 000	110 000	85 000	62 000
Total Assets	3 081 000	3 093 000	3 198 000	3 252 000
Total Equity	497 000	396 000	286 000	202 000

Income (NOK)	2022	2021	2020	2019
Revenue	417 000	342 000	360 000	333 000
Expenditure	200 000	130 000	155 000	155 000
Operating Profit	218 000	212 000	205 000	178 000
Financial Income	0	0	0	0
Financial Costs	88 000	71 000	97 000	98 000
Financial Balance	−88 000	−71 000	−97 000	−98 000
Earnings Before Tax	130 000	141 000	109 000	80 000
Tax	29 000	31 000	24 000	18 000
Net Income	101 000	110 000	85 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 878 000	2 937 000	2 997 000	3 058 000
Total Current Assets	203 000	156 000	201 000	194 000
Total Assets	3 081 000	3 093 000	3 198 000	3 252 000
Total Retained Equity	475 000	374 000	264 000	180 000
Total Equity	497 000	396 000	286 000	202 000
Total Long-Term Debt	2 230 000	2 328 000	2 426 000	2 450 000
Total Current Debt	354 000	369 000	487 000	600 000
Total Equity and Debt	3 081 000	3 093 000	3 198 000	3 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	135 000	4 000	40 000	6 000
Other Income	282 000	338 000	320 000	327 000
Revenue	417 000	342 000	360 000	333 000
Cost of Goods Sold	0	0	24 000	12 000
Salary Costs	0	0	0	0
Depreciation	59 000	60 000	61 000	62 000
Impairment	0	0	0	0
Expenditure	200 000	130 000	155 000	155 000
Operating Profit	218 000	212 000	205 000	178 000
Financial Income	0	0	0	0
Financial Costs	88 000	71 000	97 000	98 000
Financial Balance	−88 000	−71 000	−97 000	−98 000
Dividends	0	0	0	0
Net Income	101 000	110 000	85 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 878 000	2 937 000	2 997 000	3 058 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 878 000	2 937 000	2 997 000	3 058 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 878 000	2 937 000	2 997 000	3 058 000
Stock	0	0	0	24 000
Total Investments	0	0	0	0
Cash, Bank	219 000	156 000	101 000	170 000
Total Current Assets	203 000	156 000	201 000	194 000
Total Assets	3 081 000	3 093 000	3 198 000	3 252 000
Total Equity	497 000	396 000	286 000	202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 230 000	2 328 000	2 426 000	2 450 000
Creditors	7 000	0	0	3 000
Unpaid Taxes	143 000	61 000	19 000	16 000
Dividends	0	0	0	0
Other Current Debt	176 000	277 000	443 000	563 000
Total Current Debt	354 000	369 000	487 000	600 000
Total Equity and Debt	3 081 000	3 093 000	3 198 000	3 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,32 %	27,78 %	29,72 %	30,69 %
Debt-to-Equity Ratio	4,49	5,88	8,48	12,13
Operating Profit Margin	52,28 %	61,99 %	56,94 %	53,45 %
Current Ratio	0,57	0,42	0,41	0,32
Quick Ratio	0,57	0,42	0,41	0,34
Equity Ratio	0,16	0,13	0,09	0,06
Gross Profit Margin	100 %	100 %	93,33 %	96,4 %