CHANG EIENDOM AS

8672 ELSFJORD

Finances

Share Ownership

Return on Equity

−16,8 %

Current Ratio

0,03

Debt-to-Equity Ratio

−1

Key figures (NOK)	2022	2021	2020	2019
Revenue	518 000	375 000	482 000	548 000
Net Income	318 000	−929 000	−201 000	−198 000
Total Assets	4 174 000	3 749 000	4 008 000	4 167 000
Total Equity	−1 893 000	−2 048 000	−1 110 000	−892 000

Income (NOK)	2022	2021	2020	2019
Revenue	518 000	375 000	482 000	548 000
Expenditure	76 000	432 000	314 000	492 000
Operating Profit	443 000	−57 000	168 000	56 000
Financial Income	0	0	0	0
Financial Costs	124 000	119 000	400 000	253 000
Financial Balance	−124 000	−119 000	−400 000	−253 000
Earnings Before Tax	318 000	−175 000	−232 000	−198 000
Tax	0	753 000	−31 000	0
Net Income	318 000	−929 000	−201 000	−198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 056 000	3 778 000	3 953 000	4 031 000
Total Current Assets	118 000	−29 000	55 000	136 000
Total Assets	4 174 000	3 749 000	4 008 000	4 167 000
Total Retained Equity	−1 923 000	−2 078 000	−1 140 000	−922 000
Total Equity	−1 893 000	−2 048 000	−1 110 000	−892 000
Total Long-Term Debt	1 886 000	1 650 000	947 000	5 138 000
Total Current Debt	4 181 000	4 146 000	4 171 000	−79 000
Total Equity and Debt	4 174 000	3 749 000	4 008 000	4 167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	518 000	375 000	482 000	538 000
Other Income	0	0	0	10 000
Revenue	518 000	375 000	482 000	548 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	225 000	223 000	223 000
Impairment	0	0	0	0
Expenditure	76 000	432 000	314 000	492 000
Operating Profit	443 000	−57 000	168 000	56 000
Financial Income	0	0	0	0
Financial Costs	124 000	119 000	400 000	253 000
Financial Balance	−124 000	−119 000	−400 000	−253 000
Dividends	0	0	0	0
Net Income	318 000	−929 000	−201 000	−198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	51 000	0
Real Eastate	4 019 000	4 214 000	4 113 000	4 019 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	37 000	−437 000	−212 000	12 000
Total Tangible Assets	4 056 000	3 778 000	3 902 000	4 031 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 056 000	3 778 000	3 953 000	4 031 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	49 000	112 000	101 000
Total Current Assets	118 000	−29 000	55 000	136 000
Total Assets	4 174 000	3 749 000	4 008 000	4 167 000
Total Equity	−1 893 000	−2 048 000	−1 110 000	−892 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 886 000	1 650 000	947 000	5 138 000
Creditors	36 000	−17 000	14 000	−79 000
Unpaid Taxes	−49 000	−49 000	−49 000	0
Dividends	0	0	0	0
Other Current Debt	44 000	3 000	−5 000	0
Total Current Debt	4 181 000	4 146 000	4 171 000	−79 000
Total Equity and Debt	4 174 000	3 749 000	4 008 000	4 167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,8 %	45,36 %	18,11 %	22,2 %
Debt-to-Equity Ratio	−1	−0,81	−0,85	−5,76
Operating Profit Margin	85,52 %	−15,2 %	34,85 %	10,22 %
Current Ratio	0,03	−0,01	0,01	−1,72
Quick Ratio	0,03	−0,01	0,01	−1,72
Equity Ratio	−0,45	−0,55	−0,28	−0,21
Gross Profit Margin	100 %	100 %	100 %	100 %