EIENDOMSNØKKELEN AS

0180 OSLO

Finances

Share Ownership

Return on Equity

−273,27 %

Current Ratio

0,86

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 409 000	1 858 000	1 918 000	2 853 000
Net Income	−276 000	−65 000	−475 000	−52 000
Total Assets	969 000	805 000	1 080 000	1 332 000
Total Equity	101 000	378 000	443 000	918 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 409 000	1 858 000	1 918 000	2 853 000
Expenditure	1 802 000	2 063 000	2 399 000	3 126 000
Operating Profit	−393 000	−204 000	−481 000	−273 000
Financial Income	119 000	150 000	12 000	225 000
Financial Costs	3 000	11 000	6 000	4 000
Financial Balance	116 000	139 000	6 000	221 000
Earnings Before Tax	−276 000	−65 000	−475 000	−52 000
Tax	0	0	0	0
Net Income	−276 000	−65 000	−475 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	221 000	221 000	202 000	319 000
Total Current Assets	748 000	584 000	878 000	1 013 000
Total Assets	969 000	805 000	1 080 000	1 332 000
Total Retained Equity	−519 000	−242 000	−177 000	298 000
Total Equity	101 000	378 000	443 000	918 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	868 000	428 000	637 000	414 000
Total Equity and Debt	969 000	805 000	1 080 000	1 332 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 409 000	1 858 000	1 918 000	2 853 000
Revenue	1 409 000	1 858 000	1 918 000	2 853 000
Cost of Goods Sold	0	0	0	0
Salary Costs	656 000	834 000	1 111 000	1 745 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 802 000	2 063 000	2 399 000	3 126 000
Operating Profit	−393 000	−204 000	−481 000	−273 000
Financial Income	119 000	150 000	12 000	225 000
Financial Costs	3 000	11 000	6 000	4 000
Financial Balance	116 000	139 000	6 000	221 000
Dividends	0	0	0	0
Net Income	−276 000	−65 000	−475 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	221 000	221 000	202 000	319 000
Total Fixed Assets	221 000	221 000	202 000	319 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	141 000	246 000	354 000	408 000
Total Current Assets	748 000	584 000	878 000	1 013 000
Total Assets	969 000	805 000	1 080 000	1 332 000
Total Equity	101 000	378 000	443 000	918 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	438 000	214 000	0	0
Unpaid Taxes	96 000	81 000	153 000	187 000
Dividends	0	0	0	0
Other Current Debt	333 000	132 000	485 000	227 000
Total Current Debt	868 000	428 000	637 000	414 000
Total Equity and Debt	969 000	805 000	1 080 000	1 332 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−273,27 %	−17,2 %	−107,22 %	−5,66 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−27,89 %	−10,98 %	−25,08 %	−9,57 %
Current Ratio	0,86	1,36	1,38	2,45
Quick Ratio	0,86	1,36	1,38	2,45
Equity Ratio	0,1	0,47	0,41	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %