EIENDOMINORD AS

9414 HARSTAD

Finances

Return on Equity

−193,67 %

Current Ratio

0,44

Debt-to-Equity Ratio

92,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	611 000	932 000	581 000	405 000
Net Income	−306 000	209 000	−144 000	31 000
Total Assets	15 079 000	15 396 000	9 245 000	5 350 000
Total Equity	158 000	515 000	437 000	581 000

Income (NOK)	2022	2021	2020	2019
Revenue	611 000	932 000	581 000	405 000
Expenditure	495 000	468 000	539 000	246 000
Operating Profit	116 000	464 000	42 000	159 000
Financial Income	60 000	133 000	0	0
Financial Costs	482 000	389 000	186 000	127 000
Financial Balance	−422 000	−256 000	−186 000	−127 000
Earnings Before Tax	−306 000	209 000	−144 000	31 000
Tax	0	0	0	0
Net Income	−306 000	209 000	−144 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 957 000	15 045 000	9 185 000	5 286 000
Total Current Assets	122 000	352 000	60 000	64 000
Total Assets	15 079 000	15 396 000	9 245 000	5 350 000
Total Retained Equity	−842 000	−485 000	−563 000	−419 000
Total Equity	158 000	515 000	437 000	581 000
Total Long-Term Debt	14 642 000	14 738 000	8 727 000	4 720 000
Total Current Debt	279 000	143 000	82 000	49 000
Total Equity and Debt	15 079 000	15 396 000	9 245 000	5 350 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 000	71 000	0	0
Other Income	572 000	861 000	581 000	405 000
Revenue	611 000	932 000	581 000	405 000
Cost of Goods Sold	15 000	0	0	0
Salary Costs	38 000	0	7 000	0
Depreciation	94 000	91 000	86 000	86 000
Impairment	0	0	0	0
Expenditure	495 000	468 000	539 000	246 000
Operating Profit	116 000	464 000	42 000	159 000
Financial Income	60 000	133 000	0	0
Financial Costs	482 000	389 000	186 000	127 000
Financial Balance	−422 000	−256 000	−186 000	−127 000
Dividends	0	0	0	0
Net Income	−306 000	209 000	−144 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 101 000	3 187 000	3 273 000	3 359 000
Machinery and Plant Facilities	45 000	53 000	0	0
Fixtures	7 000	0	0	0
Total Tangible Assets	3 152 000	3 240 000	3 273 000	3 359 000
Total Fiancial Fixed Assets	11 805 000	11 805 000	5 912 000	1 927 000
Total Fixed Assets	14 957 000	15 045 000	9 185 000	5 286 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	305 000	57 000	61 000
Total Current Assets	122 000	352 000	60 000	64 000
Total Assets	15 079 000	15 396 000	9 245 000	5 350 000
Total Equity	158 000	515 000	437 000	581 000
Short-Term Group Debt	100 000	0	0	0
Total Long-Term Debt	14 642 000	14 738 000	8 727 000	4 720 000
Creditors	34 000	31 000	9 000	8 000
Unpaid Taxes	0	43 000	1 000	10 000
Dividends	0	0	0	0
Other Current Debt	145 000	69 000	72 000	32 000
Total Current Debt	279 000	143 000	82 000	49 000
Total Equity and Debt	15 079 000	15 396 000	9 245 000	5 350 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−193,67 %	40,58 %	−32,95 %	5,34 %
Debt-to-Equity Ratio	92,67	28,62	19,97	8,12
Operating Profit Margin	18,99 %	49,79 %	7,23 %	39,26 %
Current Ratio	0,44	2,46	0,73	1,31
Quick Ratio	0,44	2,46	0,73	1,31
Equity Ratio	0,01	0,03	0,05	0,11
Gross Profit Margin	97,55 %	100 %	100 %	100 %