SENSE EIENDOM AS

0253 OSLO

Finances

Share Ownership

Return on Equity

10,71 %

Current Ratio

Debt-to-Equity Ratio

−1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	30 195 000	16 882 000
Net Income	−747 000	−1 640 000	−1 840 000	−339 000
Total Assets	2 750 000	3 110 000	3 079 000	29 336 000
Total Equity	−6 975 000	−6 228 000	−4 588 000	−2 748 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	30 195 000	16 882 000
Expenditure	752 000	1 640 000	31 208 000	16 876 000
Operating Profit	−752 000	−1 640 000	−1 013 000	6 000
Financial Income	5 000	0	2 000	8 000
Financial Costs	0	0	829 000	353 000
Financial Balance	5 000	0	−827 000	−345 000
Earnings Before Tax	−747 000	−1 640 000	−1 840 000	−339 000
Tax	0	0	0	0
Net Income	−747 000	−1 640 000	−1 840 000	−339 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 747 000	3 107 000	350 000	350 000
Total Current Assets	3 000	3 000	2 729 000	28 986 000
Total Assets	2 750 000	3 110 000	3 079 000	29 336 000
Total Retained Equity	−6 999 000	−6 252 000	−4 612 000	−2 772 000
Total Equity	−6 975 000	−6 228 000	−4 588 000	−2 748 000
Total Long-Term Debt	8 365 000	7 919 000	6 496 000	13 773 000
Total Current Debt	1 360 000	1 419 000	1 170 000	18 311 000
Total Equity and Debt	2 750 000	3 110 000	3 079 000	29 336 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	30 195 000	16 760 000
Other Income	0	0	0	122 000
Revenue	0	0	30 195 000	16 882 000
Cost of Goods Sold	0	0	30 725 000	16 859 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	752 000	1 640 000	31 208 000	16 876 000
Operating Profit	−752 000	−1 640 000	−1 013 000	6 000
Financial Income	5 000	0	2 000	8 000
Financial Costs	0	0	829 000	353 000
Financial Balance	5 000	0	−827 000	−345 000
Dividends	0	0	0	0
Net Income	−747 000	−1 640 000	−1 840 000	−339 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	2 747 000	3 107 000	350 000	350 000
Total Fixed Assets	2 747 000	3 107 000	350 000	350 000
Stock	0	0	0	28 960 000
Total Investments	0	0	0	0
Cash, Bank	3 000	3 000	5 000	16 000
Total Current Assets	3 000	3 000	2 729 000	28 986 000
Total Assets	2 750 000	3 110 000	3 079 000	29 336 000
Total Equity	−6 975 000	−6 228 000	−4 588 000	−2 748 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 365 000	7 919 000	6 496 000	13 773 000
Creditors	390 000	199 000	220 000	1 711 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	970 000	1 220 000	950 000	16 600 000
Total Current Debt	1 360 000	1 419 000	1 170 000	18 311 000
Total Equity and Debt	2 750 000	3 110 000	3 079 000	29 336 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,71 %	26,33 %	40,1 %	12,34 %
Debt-to-Equity Ratio	−1,2	−1,27	−1,42	−5,01
Operating Profit Margin	-	-	−3,35 %	0,04 %
Current Ratio	0	0	2,33	1,58
Quick Ratio	0	0	2,33	−2,72
Equity Ratio	−2,54	−2	−1,49	−0,09
Gross Profit Margin	-	-	−1,76 %	0,14 %