JAKOBSLIVEGEN 7 EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

−13,1 %

Current Ratio

5,99

Debt-to-Equity Ratio

4,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	638 000	549 000	530 000	472 000
Net Income	−1 011 000	−512 000	−525 000	−221 000
Total Assets	39 300 000	37 125 000	37 148 000	21 524 000
Total Equity	7 718 000	7 745 000	7 769 000	7 790 000

Income (NOK)	2022	2021	2020	2019
Revenue	638 000	549 000	530 000	472 000
Expenditure	569 000	336 000	382 000	278 000
Operating Profit	69 000	214 000	148 000	195 000
Financial Income	13 000	0	4 000	0
Financial Costs	1 378 000	870 000	825 000	478 000
Financial Balance	−1 365 000	−870 000	−821 000	−478 000
Earnings Before Tax	−1 296 000	−656 000	−673 000	−283 000
Tax	−285 000	−144 000	−148 000	−62 000
Net Income	−1 011 000	−512 000	−525 000	−221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 702 000	36 225 000	36 218 000	21 063 000
Total Current Assets	1 598 000	899 000	930 000	461 000
Total Assets	39 300 000	37 125 000	37 148 000	21 524 000
Total Retained Equity	0	0	0	0
Total Equity	7 718 000	7 745 000	7 769 000	7 790 000
Total Long-Term Debt	31 315 000	29 337 000	29 114 000	13 563 000
Total Current Debt	267 000	43 000	266 000	172 000
Total Equity and Debt	39 300 000	37 125 000	37 148 000	21 524 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	638 000	549 000	530 000	472 000
Revenue	638 000	549 000	530 000	472 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	93 000	93 000	93 000	93 000
Impairment	0	0	0	0
Expenditure	569 000	336 000	382 000	278 000
Operating Profit	69 000	214 000	148 000	195 000
Financial Income	13 000	0	4 000	0
Financial Costs	1 378 000	870 000	825 000	478 000
Financial Balance	−1 365 000	−870 000	−821 000	−478 000
Dividends	0	0	0	0
Net Income	−1 011 000	−512 000	−525 000	−221 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	9 000	3 000	0
Real Eastate	36 448 000	36 216 000	36 216 000	21 063 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 448 000	36 216 000	36 216 000	21 063 000
Total Fiancial Fixed Assets	1 237 000	0	0	0
Total Fixed Assets	37 702 000	36 225 000	36 218 000	21 063 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	273 000	268 000	253 000	196 000
Total Current Assets	1 598 000	899 000	930 000	461 000
Total Assets	39 300 000	37 125 000	37 148 000	21 524 000
Total Equity	7 718 000	7 745 000	7 769 000	7 790 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 315 000	29 337 000	29 114 000	13 563 000
Creditors	244 000	26 000	244 000	131 000
Unpaid Taxes	18 000	13 000	19 000	9 000
Dividends	0	0	0	0
Other Current Debt	5 000	4 000	3 000	32 000
Total Current Debt	267 000	43 000	266 000	172 000
Total Equity and Debt	39 300 000	37 125 000	37 148 000	21 524 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,1 %	−6,61 %	−6,76 %	−2,84 %
Debt-to-Equity Ratio	4,06	3,79	3,75	1,74
Operating Profit Margin	10,82 %	38,98 %	27,92 %	41,31 %
Current Ratio	5,99	20,91	3,5	2,68
Quick Ratio	5,99	20,91	3,5	2,68
Equity Ratio	0,2	0,21	0,21	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %