DRACO EIENDOM AS

7049 TRONDHEIM

Finances

Share Ownership

Return on Equity

9,28 %

Current Ratio

78,58

Debt-to-Equity Ratio

11,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	293 000	288 000	441 000
Net Income	70 000	42 000	116 000	259 000
Total Assets	9 669 000	9 643 000	9 723 000	9 625 000
Total Equity	754 000	684 000	642 000	526 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	293 000	288 000	441 000
Expenditure	210 000	239 000	140 000	114 000
Operating Profit	90 000	54 000	148 000	326 000
Financial Income	0	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	5 000
Earnings Before Tax	90 000	54 000	149 000	331 000
Tax	20 000	12 000	33 000	73 000
Net Income	70 000	42 000	116 000	259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 233 000	7 303 000	7 373 000	5 477 000
Total Current Assets	2 436 000	2 340 000	2 349 000	4 149 000
Total Assets	9 669 000	9 643 000	9 723 000	9 625 000
Total Retained Equity	724 000	654 000	612 000	496 000
Total Equity	754 000	684 000	642 000	526 000
Total Long-Term Debt	8 884 000	8 887 000	8 888 000	8 874 000
Total Current Debt	31 000	72 000	194 000	226 000
Total Equity and Debt	9 669 000	9 643 000	9 723 000	9 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	300 000	293 000	288 000	441 000
Revenue	300 000	293 000	288 000	441 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	25 000	0
Impairment	0	0	0	0
Expenditure	210 000	239 000	140 000	114 000
Operating Profit	90 000	54 000	148 000	326 000
Financial Income	0	0	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	0	0	2 000	5 000
Dividends	0	0	0	0
Net Income	70 000	42 000	116 000	259 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 968 000	6 968 000	6 968 000	5 477 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	265 000	335 000	405 000	0
Total Tangible Assets	7 233 000	7 303 000	7 373 000	5 477 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 233 000	7 303 000	7 373 000	5 477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	686 000	2 340 000	2 340 000	4 149 000
Total Current Assets	2 436 000	2 340 000	2 349 000	4 149 000
Total Assets	9 669 000	9 643 000	9 723 000	9 625 000
Total Equity	754 000	684 000	642 000	526 000
Short-Term Group Debt	5 000	5 000	124 000	120 000
Total Long-Term Debt	8 884 000	8 887 000	8 888 000	8 874 000
Creditors	3 000	55 000	36 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	14 000	23 000
Total Current Debt	31 000	72 000	194 000	226 000
Total Equity and Debt	9 669 000	9 643 000	9 723 000	9 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,28 %	6,14 %	18,07 %	49,24 %
Debt-to-Equity Ratio	11,78	12,99	13,84	16,87
Operating Profit Margin	30 %	18,43 %	51,39 %	73,92 %
Current Ratio	78,58	32,5	12,11	18,36
Quick Ratio	78,58	32,5	12,11	18,36
Equity Ratio	0,08	0,07	0,07	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %