X EIENDOM AS

6652 SURNADAL

Finances

Share Ownership

Return on Equity

10,47 %

Current Ratio

1,09

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	324 000	324 000	331 000	409 000
Net Income	111 000	111 000	75 000	76 000
Total Assets	1 846 000	1 848 000	1 929 000	1 972 000
Total Equity	1 060 000	950 000	839 000	763 000

Income (NOK)	2022	2021	2020	2019
Revenue	324 000	324 000	331 000	409 000
Expenditure	149 000	148 000	179 000	250 000
Operating Profit	175 000	176 000	152 000	159 000
Financial Income	0	0	0	0
Financial Costs	33 000	34 000	55 000	62 000
Financial Balance	−33 000	−34 000	−55 000	−62 000
Earnings Before Tax	142 000	142 000	97 000	97 000
Tax	31 000	31 000	21 000	21 000
Net Income	111 000	111 000	75 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 730 000	1 777 000	1 758 000	1 846 000
Total Current Assets	116 000	72 000	171 000	126 000
Total Assets	1 846 000	1 848 000	1 929 000	1 972 000
Total Retained Equity	960 000	850 000	739 000	663 000
Total Equity	1 060 000	950 000	839 000	763 000
Total Long-Term Debt	679 000	821 000	959 000	1 090 000
Total Current Debt	106 000	78 000	131 000	119 000
Total Equity and Debt	1 846 000	1 848 000	1 929 000	1 972 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	324 000	324 000	331 000	409 000
Revenue	324 000	324 000	331 000	409 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	47 000	51 000	51 000	59 000
Impairment	0	0	0	0
Expenditure	149 000	148 000	179 000	250 000
Operating Profit	175 000	176 000	152 000	159 000
Financial Income	0	0	0	0
Financial Costs	33 000	34 000	55 000	62 000
Financial Balance	−33 000	−34 000	−55 000	−62 000
Dividends	0	0	0	0
Net Income	111 000	111 000	75 000	76 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 673 000	1 710 000	1 747 000	1 784 000
Machinery and Plant Facilities	0	0	11 000	24 000
Fixtures	57 000	67 000	0	2 000
Total Tangible Assets	1 730 000	1 777 000	1 758 000	1 809 000
Total Fiancial Fixed Assets	0	0	0	37 000
Total Fixed Assets	1 730 000	1 777 000	1 758 000	1 846 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	105 000	72 000	155 000	19 000
Total Current Assets	116 000	72 000	171 000	126 000
Total Assets	1 846 000	1 848 000	1 929 000	1 972 000
Total Equity	1 060 000	950 000	839 000	763 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	679 000	821 000	959 000	1 090 000
Creditors	0	0	0	23 000
Unpaid Taxes	57 000	43 000	63 000	56 000
Dividends	0	0	0	0
Other Current Debt	21 000	8 000	49 000	23 000
Total Current Debt	106 000	78 000	131 000	119 000
Total Equity and Debt	1 846 000	1 848 000	1 929 000	1 972 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,47 %	11,68 %	8,94 %	9,96 %
Debt-to-Equity Ratio	0,64	0,86	1,14	1,43
Operating Profit Margin	54,01 %	54,32 %	45,92 %	38,88 %
Current Ratio	1,09	0,92	1,31	1,06
Quick Ratio	1,09	0,92	1,31	1,06
Equity Ratio	0,57	0,51	0,43	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %