INDUSTRIVEGEN 10 EIENDOM AS

8657 MOSJØEN

Finances

Share Ownership

Return on Equity

15,91 %

Current Ratio

21,5

Debt-to-Equity Ratio

4,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 126 000	1 126 000	1 114 000	1 105 000
Net Income	147 000	149 000	127 000	40 000
Total Assets	5 449 000	5 579 000	5 623 000	5 785 000
Total Equity	924 000	777 000	626 000	499 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 126 000	1 126 000	1 114 000	1 105 000
Expenditure	697 000	767 000	751 000	807 000
Operating Profit	430 000	359 000	363 000	299 000
Financial Income	0	0	1 000	2 000
Financial Costs	242 000	210 000	237 000	260 000
Financial Balance	−242 000	−210 000	−236 000	−258 000
Earnings Before Tax	188 000	149 000	127 000	40 000
Tax	41 000	0	0	0
Net Income	147 000	149 000	127 000	40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 643 000	3 727 000	3 916 000	4 106 000
Total Current Assets	1 806 000	1 853 000	1 706 000	1 678 000
Total Assets	5 449 000	5 579 000	5 623 000	5 785 000
Total Retained Equity	124 000	−23 000	−174 000	−301 000
Total Equity	924 000	777 000	626 000	499 000
Total Long-Term Debt	4 442 000	4 675 000	4 950 000	5 225 000
Total Current Debt	84 000	127 000	47 000	60 000
Total Equity and Debt	5 449 000	5 579 000	5 623 000	5 785 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 126 000	1 126 000	1 114 000	1 105 000
Revenue	1 126 000	1 126 000	1 114 000	1 105 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	194 000	190 000	190 000	186 000
Impairment	0	0	0	0
Expenditure	697 000	767 000	751 000	807 000
Operating Profit	430 000	359 000	363 000	299 000
Financial Income	0	0	1 000	2 000
Financial Costs	242 000	210 000	237 000	260 000
Financial Balance	−242 000	−210 000	−236 000	−258 000
Dividends	0	0	0	0
Net Income	147 000	149 000	127 000	40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 625 000	3 727 000	3 916 000	4 106 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	0	0
Total Tangible Assets	3 643 000	3 727 000	3 916 000	4 106 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 643 000	3 727 000	3 916 000	4 106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 779 000	1 830 000	1 676 000	1 469 000
Total Current Assets	1 806 000	1 853 000	1 706 000	1 678 000
Total Assets	5 449 000	5 579 000	5 623 000	5 785 000
Total Equity	924 000	777 000	626 000	499 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 442 000	4 675 000	4 950 000	5 225 000
Creditors	55 000	106 000	29 000	18 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	29 000	21 000	18 000	43 000
Total Current Debt	84 000	127 000	47 000	60 000
Total Equity and Debt	5 449 000	5 579 000	5 623 000	5 785 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,91 %	19,18 %	20,29 %	8,02 %
Debt-to-Equity Ratio	4,81	6,02	7,91	10,47
Operating Profit Margin	38,19 %	31,88 %	32,59 %	27,06 %
Current Ratio	21,5	14,59	36,3	27,97
Quick Ratio	21,5	14,59	36,3	27,97
Equity Ratio	0,17	0,14	0,11	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %