TANDBERG EIENDOM AVDELING SENTRUMSGÅRDEN HEGGEDAL AS

1383 ASKER

Finances

Return on Equity

−42,01 %

Current Ratio

N/A

Debt-to-Equity Ratio

26,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	748 000	2 379 000	2 402 000
Net Income	−647 000	−148 000	1 170 000	1 189 000
Total Assets	43 037 000	24 936 000	7 223 000	7 263 000
Total Equity	1 540 000	2 186 000	1 956 000	1 874 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	748 000	2 379 000	2 402 000
Expenditure	233 000	328 000	699 000	708 000
Operating Profit	78 000	420 000	1 681 000	1 694 000
Financial Income	0	0	0	0
Financial Costs	907 000	610 000	181 000	169 000
Financial Balance	−907 000	−610 000	−181 000	−169 000
Earnings Before Tax	−829 000	−190 000	1 499 000	1 524 000
Tax	−182 000	−42 000	330 000	335 000
Net Income	−647 000	−148 000	1 170 000	1 189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 037 000	24 159 000	6 931 000	6 972 000
Total Current Assets	0	777 000	292 000	292 000
Total Assets	43 037 000	24 936 000	7 223 000	7 263 000
Total Retained Equity	257 000	904 000	1 052 000	970 000
Total Equity	1 540 000	2 186 000	1 956 000	1 874 000
Total Long-Term Debt	41 498 000	22 608 000	3 873 000	3 982 000
Total Current Debt	0	141 000	1 394 000	1 407 000
Total Equity and Debt	43 037 000	24 936 000	7 223 000	7 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	311 000	748 000	2 379 000	2 402 000
Revenue	311 000	748 000	2 379 000	2 402 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	133 000	120 000	83 000	82 000
Impairment	0	0	0	0
Expenditure	233 000	328 000	699 000	708 000
Operating Profit	78 000	420 000	1 681 000	1 694 000
Financial Income	0	0	0	0
Financial Costs	907 000	610 000	181 000	169 000
Financial Balance	−907 000	−610 000	−181 000	−169 000
Dividends	0	0	0	0
Net Income	−647 000	−148 000	1 170 000	1 189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	30 528 000	11 649 000	6 792 000	6 833 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 528 000	11 649 000	6 792 000	6 833 000
Total Fiancial Fixed Assets	12 509 000	12 509 000	139 000	139 000
Total Fixed Assets	43 037 000	24 159 000	6 931 000	6 972 000
Stock	0	292 000	292 000	292 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	0	777 000	292 000	292 000
Total Assets	43 037 000	24 936 000	7 223 000	7 263 000
Total Equity	1 540 000	2 186 000	1 956 000	1 874 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 498 000	22 608 000	3 873 000	3 982 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	141 000	1 394 000	1 407 000
Total Current Debt	0	141 000	1 394 000	1 407 000
Total Equity and Debt	43 037 000	24 936 000	7 223 000	7 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−42,01 %	−6,77 %	59,82 %	63,45 %
Debt-to-Equity Ratio	26,95	10,34	1,98	2,12
Operating Profit Margin	25,08 %	56,15 %	70,66 %	70,52 %
Current Ratio	-	5,51	0,21	0,21
Quick Ratio	-	−5,15	0,26	0,26
Equity Ratio	0,04	0,09	0,27	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %