OSLO EIENDOMSMEGLING AS

0175 OSLO

Finances

Share Ownership

Return on Equity

−1 725,64 %

Current Ratio

0,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 176 000	8 736 000	8 871 000	9 625 000
Net Income	−673 000	−931 000	−1 526 000	−464 000
Total Assets	3 076 000	3 239 000	4 100 000	3 816 000
Total Equity	39 000	63 000	123 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 176 000	8 736 000	8 871 000	9 625 000
Expenditure	11 041 000	9 763 000	9 414 000	9 821 000
Operating Profit	−866 000	−1 027 000	−542 000	−196 000
Financial Income	78 000	30 000	81 000	−142 000
Financial Costs	119 000	195 000	1 213 000	191 000
Financial Balance	−41 000	−165 000	−1 132 000	−333 000
Earnings Before Tax	−907 000	−1 192 000	−1 674 000	−528 000
Tax	−234 000	−261 000	−148 000	−64 000
Net Income	−673 000	−931 000	−1 526 000	−464 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	517 000	439 000	271 000	1 444 000
Total Current Assets	2 559 000	2 800 000	3 829 000	2 372 000
Total Assets	3 076 000	3 239 000	4 100 000	3 816 000
Total Retained Equity	−991 000	−967 000	−967 000	−1 066 000
Total Equity	39 000	63 000	123 000	24 000
Total Long-Term Debt	0	1 470 000	1 659 000	2 332 000
Total Current Debt	3 037 000	1 706 000	2 317 000	1 461 000
Total Equity and Debt	3 076 000	3 239 000	4 100 000	3 816 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 061 000	8 608 000	8 752 000	9 507 000
Other Income	114 000	128 000	119 000	118 000
Revenue	10 176 000	8 736 000	8 871 000	9 625 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 277 000	5 040 000	4 973 000	5 232 000
Depreciation	13 000	4 000	15 000	45 000
Impairment	0	0	0	0
Expenditure	11 041 000	9 763 000	9 414 000	9 821 000
Operating Profit	−866 000	−1 027 000	−542 000	−196 000
Financial Income	78 000	30 000	81 000	−142 000
Financial Costs	119 000	195 000	1 213 000	191 000
Financial Balance	−41 000	−165 000	−1 132 000	−333 000
Dividends	0	0	0	0
Net Income	−673 000	−931 000	−1 526 000	−464 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	495 000	404 000	271 000	299 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	35 000	0	15 000
Total Tangible Assets	22 000	35 000	0	15 000
Total Fiancial Fixed Assets	0	0	0	1 130 000
Total Fixed Assets	517 000	439 000	271 000	1 444 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	139 000	196 000	478 000	399 000
Total Current Assets	2 559 000	2 800 000	3 829 000	2 372 000
Total Assets	3 076 000	3 239 000	4 100 000	3 816 000
Total Equity	39 000	63 000	123 000	24 000
Short-Term Group Debt	0	0	338 000	0
Total Long-Term Debt	0	1 470 000	1 659 000	2 332 000
Creditors	522 000	589 000	941 000	553 000
Unpaid Taxes	508 000	482 000	429 000	449 000
Dividends	0	0	0	0
Other Current Debt	737 000	635 000	609 000	459 000
Total Current Debt	3 037 000	1 706 000	2 317 000	1 461 000
Total Equity and Debt	3 076 000	3 239 000	4 100 000	3 816 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 725,64 %	−1 477,78 %	−1 240,65 %	−1 933,33 %
Debt-to-Equity Ratio	0	23,33	13,49	97,17
Operating Profit Margin	−8,51 %	−11,76 %	−6,11 %	−2,04 %
Current Ratio	0,84	1,64	1,65	1,62
Quick Ratio	0,84	1,64	1,65	1,62
Equity Ratio	0,01	0,02	0,03	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %