3A EIENDOM 1 AS

2150 ÅRNES

Finances

Share Ownership

Return on Equity

−2 380 %

Current Ratio

12,5

Debt-to-Equity Ratio

697,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	376 000	380 000	388 000	375 000
Net Income	−119 000	0	29 000	35 000
Total Assets	3 509 000	3 849 000	3 322 000	3 325 000
Total Equity	5 000	124 000	124 000	95 000

Income (NOK)	2022	2021	2020	2019
Revenue	376 000	380 000	388 000	375 000
Expenditure	327 000	274 000	243 000	213 000
Operating Profit	49 000	106 000	145 000	161 000
Financial Income	0	0	0	0
Financial Costs	168 000	106 000	107 000	117 000
Financial Balance	−168 000	−106 000	−107 000	−117 000
Earnings Before Tax	−119 000	0	38 000	45 000
Tax	0	0	8 000	10 000
Net Income	−119 000	0	29 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 284 000	3 284 000	3 284 000	3 284 000
Total Current Assets	225 000	566 000	38 000	41 000
Total Assets	3 509 000	3 849 000	3 322 000	3 325 000
Total Retained Equity	−55 000	64 000	64 000	35 000
Total Equity	5 000	124 000	124 000	95 000
Total Long-Term Debt	3 486 000	3 709 000	3 151 000	3 196 000
Total Current Debt	18 000	17 000	46 000	34 000
Total Equity and Debt	3 509 000	3 849 000	3 322 000	3 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	376 000	380 000	388 000	375 000
Revenue	376 000	380 000	388 000	375 000
Cost of Goods Sold	0	6 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	327 000	274 000	243 000	213 000
Operating Profit	49 000	106 000	145 000	161 000
Financial Income	0	0	0	0
Financial Costs	168 000	106 000	107 000	117 000
Financial Balance	−168 000	−106 000	−107 000	−117 000
Dividends	0	0	0	0
Net Income	−119 000	0	29 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 284 000	3 284 000	3 284 000	3 284 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 284 000	3 284 000	3 284 000	3 284 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 284 000	3 284 000	3 284 000	3 284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	219 000	57 000	29 000	34 000
Total Current Assets	225 000	566 000	38 000	41 000
Total Assets	3 509 000	3 849 000	3 322 000	3 325 000
Total Equity	5 000	124 000	124 000	95 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 486 000	3 709 000	3 151 000	3 196 000
Creditors	14 000	17 000	38 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	0	0	4 000
Total Current Debt	18 000	17 000	46 000	34 000
Total Equity and Debt	3 509 000	3 849 000	3 322 000	3 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 380 %	0 %	23,39 %	36,84 %
Debt-to-Equity Ratio	697,2	29,91	25,41	33,64
Operating Profit Margin	13,03 %	27,89 %	37,37 %	42,93 %
Current Ratio	12,5	33,29	0,83	1,21
Quick Ratio	12,5	33,29	0,83	1,21
Equity Ratio	0	0,03	0,04	0,03
Gross Profit Margin	100 %	98,42 %	100 %	100 %