AUSVIGA EIENDOM AS

4611 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−66,14 %

Current Ratio

2,25

Debt-to-Equity Ratio

8,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	18 000	20 604 000
Net Income	−1 846 000	−1 694 000	−1 186 000	2 553 000
Total Assets	46 605 000	51 647 000	58 129 000	59 778 000
Total Equity	2 791 000	4 637 000	6 331 000	7 517 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	18 000	20 604 000
Expenditure	268 000	403 000	504 000	15 695 000
Operating Profit	−268 000	−403 000	−486 000	4 910 000
Financial Income	290 000	349 000	560 000	8 000
Financial Costs	1 868 000	1 639 000	1 594 000	1 645 000
Financial Balance	−1 578 000	−1 290 000	−1 034 000	−1 637 000
Earnings Before Tax	−1 846 000	−1 694 000	−1 519 000	3 272 000
Tax	0	0	−333 000	720 000
Net Income	−1 846 000	−1 694 000	−1 186 000	2 553 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 086 000	3 501 000	0	0
Total Current Assets	43 519 000	48 146 000	58 129 000	59 778 000
Total Assets	46 605 000	51 647 000	58 129 000	59 778 000
Total Retained Equity	1 791 000	3 637 000	5 331 000	6 517 000
Total Equity	2 791 000	4 637 000	6 331 000	7 517 000
Total Long-Term Debt	24 472 000	28 357 000	33 098 000	33 100 000
Total Current Debt	19 341 000	18 652 000	18 700 000	19 161 000
Total Equity and Debt	46 605 000	51 647 000	58 129 000	59 778 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	20 550 000
Other Income	0	0	18 000	55 000
Revenue	0	0	18 000	20 604 000
Cost of Goods Sold	0	0	0	14 856 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	268 000	403 000	504 000	15 695 000
Operating Profit	−268 000	−403 000	−486 000	4 910 000
Financial Income	290 000	349 000	560 000	8 000
Financial Costs	1 868 000	1 639 000	1 594 000	1 645 000
Financial Balance	−1 578 000	−1 290 000	−1 034 000	−1 637 000
Dividends	0	0	0	0
Net Income	−1 846 000	−1 694 000	−1 186 000	2 553 000

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	3 086 000	3 501 000	0	0
Total Fixed Assets	3 086 000	3 501 000	0	0
Stock	36 580 000	35 806 000	39 653 000	37 828 000
Total Investments	0	0	0	0
Cash, Bank	184 000	1 951 000	3 333 000	459 000
Total Current Assets	43 519 000	48 146 000	58 129 000	59 778 000
Total Assets	46 605 000	51 647 000	58 129 000	59 778 000
Total Equity	2 791 000	4 637 000	6 331 000	7 517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 472 000	28 357 000	33 098 000	33 100 000
Creditors	150 000	125 000	545 000	810 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	19 191 000	18 527 000	18 155 000	16 726 000
Total Current Debt	19 341 000	18 652 000	18 700 000	19 161 000
Total Equity and Debt	46 605 000	51 647 000	58 129 000	59 778 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,14 %	−36,53 %	−18,73 %	33,96 %
Debt-to-Equity Ratio	8,77	6,12	5,23	4,4
Operating Profit Margin	-	-	−2 700 %	23,83 %
Current Ratio	2,25	2,58	3,11	3,12
Quick Ratio	−2,52	−2,81	−2,77	−3,2
Equity Ratio	0,06	0,09	0,11	0,13
Gross Profit Margin	-	-	100 %	27,9 %