DRAGELAND EIENDOM AS

4380 HAUGE I DALANE

Finances

Share Ownership

Return on Equity

10,64 %

Current Ratio

1,16

Debt-to-Equity Ratio

−33,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	387 000	355 000	307 000	304 000
Net Income	−10 000	−5 000	−25 000	−1 000
Total Assets	3 156 000	3 282 000	3 396 000	3 583 000
Total Equity	−94 000	−84 000	−78 000	−47 000

Income (NOK)	2022	2021	2020	2019
Revenue	387 000	355 000	307 000	304 000
Expenditure	279 000	275 000	242 000	196 000
Operating Profit	109 000	79 000	65 000	109 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	110 000	75 000	89 000	105 000
Financial Balance	−109 000	−74 000	−88 000	−104 000
Earnings Before Tax	0	5 000	−23 000	4 000
Tax	11 000	10 000	2 000	5 000
Net Income	−10 000	−5 000	−25 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 016 000	3 149 000	3 281 000	3 418 000
Total Current Assets	140 000	133 000	116 000	166 000
Total Assets	3 156 000	3 282 000	3 396 000	3 583 000
Total Retained Equity	−124 000	−114 000	−108 000	−77 000
Total Equity	−94 000	−84 000	−78 000	−47 000
Total Long-Term Debt	3 128 000	3 268 000	3 386 000	3 513 000
Total Current Debt	121 000	97 000	88 000	118 000
Total Equity and Debt	3 156 000	3 282 000	3 396 000	3 583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	387 000	355 000	307 000	304 000
Revenue	387 000	355 000	307 000	304 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	0	0	0	0
Depreciation	133 000	132 000	137 000	135 000
Impairment	0	0	0	0
Expenditure	279 000	275 000	242 000	196 000
Operating Profit	109 000	79 000	65 000	109 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	110 000	75 000	89 000	105 000
Financial Balance	−109 000	−74 000	−88 000	−104 000
Dividends	0	0	0	0
Net Income	−10 000	−5 000	−25 000	−1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 016 000	3 149 000	3 281 000	3 414 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	4 000
Total Tangible Assets	3 016 000	3 149 000	3 281 000	3 418 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 016 000	3 149 000	3 281 000	3 418 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	133 000	87 000	109 000
Total Current Assets	140 000	133 000	116 000	166 000
Total Assets	3 156 000	3 282 000	3 396 000	3 583 000
Total Equity	−94 000	−84 000	−78 000	−47 000
Short-Term Group Debt	0	0	7 000	0
Total Long-Term Debt	3 128 000	3 268 000	3 386 000	3 513 000
Creditors	4 000	0	1 000	60 000
Unpaid Taxes	79 000	69 000	65 000	34 000
Dividends	0	0	0	0
Other Current Debt	27 000	18 000	15 000	18 000
Total Current Debt	121 000	97 000	88 000	118 000
Total Equity and Debt	3 156 000	3 282 000	3 396 000	3 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,64 %	5,95 %	32,05 %	2,13 %
Debt-to-Equity Ratio	−33,28	−38,9	−43,41	−74,74
Operating Profit Margin	28,17 %	22,25 %	21,17 %	35,86 %
Current Ratio	1,16	1,37	1,32	1,41
Quick Ratio	1,16	1,37	1,32	1,41
Equity Ratio	−0,03	−0,03	−0,02	−0,01
Gross Profit Margin	100 %	100 %	99,02 %	100 %