OLIVOS AS

1472 FJELLHAMAR

Finances

Return on Equity

27,88 %

Current Ratio

2,95

Debt-to-Equity Ratio

−10,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−184 000	−126 000	−169 000	−257 000
Total Assets	6 330 000	6 297 000	5 874 000	5 631 000
Total Equity	−660 000	−476 000	−350 000	−181 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	132 000	78 000	118 000	201 000
Operating Profit	−132 000	−78 000	−118 000	−201 000
Financial Income	0	0	0	1 000
Financial Costs	52 000	49 000	52 000	56 000
Financial Balance	−52 000	−49 000	−52 000	−55 000
Earnings Before Tax	−184 000	−126 000	−169 000	−257 000
Tax	0	0	0	0
Net Income	−184 000	−126 000	−169 000	−257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 211 000	5 971 000	5 746 000	5 521 000
Total Current Assets	118 000	326 000	127 000	110 000
Total Assets	6 330 000	6 297 000	5 874 000	5 631 000
Total Retained Equity	−1 160 000	−976 000	−850 000	−681 000
Total Equity	−660 000	−476 000	−350 000	−181 000
Total Long-Term Debt	6 950 000	6 750 000	6 200 000	5 800 000
Total Current Debt	40 000	24 000	24 000	13 000
Total Equity and Debt	6 330 000	6 297 000	5 874 000	5 631 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	132 000	78 000	118 000	201 000
Operating Profit	−132 000	−78 000	−118 000	−201 000
Financial Income	0	0	0	1 000
Financial Costs	52 000	49 000	52 000	56 000
Financial Balance	−52 000	−49 000	−52 000	−55 000
Dividends	0	0	0	0
Net Income	−184 000	−126 000	−169 000	−257 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 851 000	4 651 000	4 451 000	4 251 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 851 000	4 651 000	4 451 000	4 251 000
Total Fiancial Fixed Assets	1 360 000	1 320 000	1 295 000	1 270 000
Total Fixed Assets	6 211 000	5 971 000	5 746 000	5 521 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	326 000	127 000	110 000
Total Current Assets	118 000	326 000	127 000	110 000
Total Assets	6 330 000	6 297 000	5 874 000	5 631 000
Total Equity	−660 000	−476 000	−350 000	−181 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 950 000	6 750 000	6 200 000	5 800 000
Creditors	35 000	19 000	19 000	7 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 000	5 000	5 000	6 000
Total Current Debt	40 000	24 000	24 000	13 000
Total Equity and Debt	6 330 000	6 297 000	5 874 000	5 631 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,88 %	26,47 %	48,29 %	141,99 %
Debt-to-Equity Ratio	−10,53	−14,18	−17,71	−32,04
Operating Profit Margin	-	-	-	-
Current Ratio	2,95	13,58	5,29	8,46
Quick Ratio	2,95	13,58	5,29	8,46
Equity Ratio	−0,1	−0,08	−0,06	−0,03
Gross Profit Margin	-	-	-	-