EIGEN AS

7010 TRONDHEIM

Finances

Share Ownership

Return on Equity

73,07 %

Current Ratio

14,8

Debt-to-Equity Ratio

−26,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 000 000	3 015 000	3 000 000	3 000 000
Net Income	−502 000	−356 000	−152 000	−153 000
Total Assets	17 772 000	19 479 000	21 330 000	22 220 000
Total Equity	−687 000	−185 000	171 000	252 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 000 000	3 015 000	3 000 000	3 000 000
Expenditure	2 227 000	2 023 000	1 786 000	1 772 000
Operating Profit	774 000	992 000	1 214 000	1 229 000
Financial Income	35 000	0	1 000	0
Financial Costs	1 225 000	1 238 000	1 216 000	1 249 000
Financial Balance	−1 190 000	−1 238 000	−1 215 000	−1 249 000
Earnings Before Tax	−417 000	−246 000	−1 000	−20 000
Tax	85 000	111 000	151 000	133 000
Net Income	−502 000	−356 000	−152 000	−153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 977 000	12 542 000	14 106 000	15 671 000
Total Current Assets	6 795 000	6 937 000	7 224 000	6 549 000
Total Assets	17 772 000	19 479 000	21 330 000	22 220 000
Total Retained Equity	−6 766 000	−6 265 000	−5 908 000	−5 503 000
Total Equity	−687 000	−185 000	171 000	252 000
Total Long-Term Debt	18 000 000	19 200 000	20 540 000	21 140 000
Total Current Debt	459 000	464 000	619 000	829 000
Total Equity and Debt	17 772 000	19 479 000	21 330 000	22 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	15 000	3 000 000	3 000 000
Other Income	3 000 000	3 000 000	0	0
Revenue	3 000 000	3 015 000	3 000 000	3 000 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 565 000	1 565 000	1 565 000	1 565 000
Impairment	0	0	0	0
Expenditure	2 227 000	2 023 000	1 786 000	1 772 000
Operating Profit	774 000	992 000	1 214 000	1 229 000
Financial Income	35 000	0	1 000	0
Financial Costs	1 225 000	1 238 000	1 216 000	1 249 000
Financial Balance	−1 190 000	−1 238 000	−1 215 000	−1 249 000
Dividends	0	0	0	0
Net Income	−502 000	−356 000	−152 000	−153 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 977 000	12 542 000	14 106 000	15 671 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 977 000	12 542 000	14 106 000	15 671 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 977 000	12 542 000	14 106 000	15 671 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 025 000	309 000	773 000	172 000
Total Current Assets	6 795 000	6 937 000	7 224 000	6 549 000
Total Assets	17 772 000	19 479 000	21 330 000	22 220 000
Total Equity	−687 000	−185 000	171 000	252 000
Short-Term Group Debt	12 000	12 000	337 000	605 000
Total Long-Term Debt	18 000 000	19 200 000	20 540 000	21 140 000
Creditors	270 000	179 000	42 000	57 000
Unpaid Taxes	32 000	119 000	120 000	117 000
Dividends	0	0	0	0
Other Current Debt	61 000	43 000	41 000	51 000
Total Current Debt	459 000	464 000	619 000	829 000
Total Equity and Debt	17 772 000	19 479 000	21 330 000	22 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	73,07 %	192,43 %	−88,89 %	−60,71 %
Debt-to-Equity Ratio	−26,2	−103,78	120,12	83,89
Operating Profit Margin	25,8 %	32,9 %	40,47 %	40,97 %
Current Ratio	14,8	14,95	11,67	7,9
Quick Ratio	14,8	14,95	11,67	7,9
Equity Ratio	−0,04	−0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %