END OF EUROPE AS

9955 SVARTNES

Finances

Share Ownership

Return on Equity

−6,65 %

Current Ratio

0,09

Debt-to-Equity Ratio

0,32

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 007 000	471 000	801 000	940 000
Net Income	−232 000	−73 000	−2 000	101 000
Total Assets	10 747 000	9 119 000	7 286 000	6 034 000
Total Equity	3 489 000	3 721 000	3 794 000	3 796 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 007 000	471 000	801 000	940 000
Expenditure	1 004 000	374 000	614 000	751 000
Operating Profit	3 000	98 000	188 000	189 000
Financial Income	0	0	0	0
Financial Costs	312 000	97 000	28 000	25 000
Financial Balance	−312 000	−97 000	−28 000	−25 000
Earnings Before Tax	−309 000	1 000	160 000	164 000
Tax	−77 000	74 000	163 000	63 000
Net Income	−232 000	−73 000	−2 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 184 000	7 251 000	5 422 000	4 136 000
Total Current Assets	563 000	1 868 000	1 863 000	1 898 000
Total Assets	10 747 000	9 119 000	7 286 000	6 034 000
Total Retained Equity	3 389 000	3 621 000	3 694 000	3 696 000
Total Equity	3 489 000	3 721 000	3 794 000	3 796 000
Total Long-Term Debt	1 108 000	277 000	277 000	241 000
Total Current Debt	6 150 000	5 121 000	3 215 000	1 996 000
Total Equity and Debt	10 747 000	9 119 000	7 286 000	6 034 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	594 000	83 000	67 000	104 000
Other Income	412 000	388 000	735 000	835 000
Revenue	1 007 000	471 000	801 000	940 000
Cost of Goods Sold	0	0	0	0
Salary Costs	191 000	31 000	255 000	496 000
Depreciation	292 000	134 000	56 000	7 000
Impairment	0	0	0	0
Expenditure	1 004 000	374 000	614 000	751 000
Operating Profit	3 000	98 000	188 000	189 000
Financial Income	0	0	0	0
Financial Costs	312 000	97 000	28 000	25 000
Financial Balance	−312 000	−97 000	−28 000	−25 000
Dividends	0	0	0	0
Net Income	−232 000	−73 000	−2 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 030 000	1 771 000	633 000	20 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	501 000	239 000	124 000	29 000
Total Tangible Assets	4 530 000	2 010 000	757 000	49 000
Total Fiancial Fixed Assets	5 653 000	5 241 000	4 666 000	4 088 000
Total Fixed Assets	10 184 000	7 251 000	5 422 000	4 136 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	37 000	6 000	1 000	42 000
Total Current Assets	563 000	1 868 000	1 863 000	1 898 000
Total Assets	10 747 000	9 119 000	7 286 000	6 034 000
Total Equity	3 489 000	3 721 000	3 794 000	3 796 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 108 000	277 000	277 000	241 000
Creditors	75 000	73 000	75 000	14 000
Unpaid Taxes	−102 000	−89 000	−86 000	−1 000
Dividends	0	0	0	0
Other Current Debt	6 177 000	5 138 000	3 225 000	1 983 000
Total Current Debt	6 150 000	5 121 000	3 215 000	1 996 000
Total Equity and Debt	10 747 000	9 119 000	7 286 000	6 034 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,65 %	−1,96 %	−0,05 %	2,66 %
Debt-to-Equity Ratio	0,32	0,07	0,07	0,06
Operating Profit Margin	0,3 %	20,81 %	23,47 %	20,11 %
Current Ratio	0,09	0,36	0,58	0,95
Quick Ratio	0,09	0,36	0,58	0,95
Equity Ratio	0,32	0,41	0,52	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %