O.E.M EIENDOM AS

7160 BJUGN

Finances

Share Ownership

Return on Equity

−9,71 %

Current Ratio

0,34

Debt-to-Equity Ratio

6,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	618 000	1 477 000	243 000	401 000
Net Income	−85 000	484 000	−56 000	62 000
Total Assets	9 288 000	10 410 000	3 658 000	3 152 000
Total Equity	875 000	683 000	198 000	255 000

Income (NOK)	2022	2021	2020	2019
Revenue	618 000	1 477 000	243 000	401 000
Expenditure	481 000	676 000	281 000	236 000
Operating Profit	138 000	801 000	−38 000	166 000
Financial Income	13 000	0	0	0
Financial Costs	261 000	180 000	35 000	87 000
Financial Balance	−248 000	−180 000	−35 000	−87 000
Earnings Before Tax	−110 000	621 000	−72 000	79 000
Tax	−24 000	137 000	−16 000	17 000
Net Income	−85 000	484 000	−56 000	62 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 385 000	8 406 000	3 504 000	2 945 000
Total Current Assets	902 000	2 004 000	154 000	206 000
Total Assets	9 288 000	10 410 000	3 658 000	3 152 000
Total Retained Equity	388 000	196 000	−289 000	−232 000
Total Equity	875 000	683 000	198 000	255 000
Total Long-Term Debt	5 723 000	5 865 000	914 000	1 051 000
Total Current Debt	2 689 000	3 862 000	2 546 000	1 846 000
Total Equity and Debt	9 288 000	10 410 000	3 658 000	3 152 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	26 000	6 000	63 000
Other Income	618 000	1 451 000	237 000	339 000
Revenue	618 000	1 477 000	243 000	401 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	10 000	0	0
Depreciation	243 000	297 000	132 000	128 000
Impairment	0	0	0	0
Expenditure	481 000	676 000	281 000	236 000
Operating Profit	138 000	801 000	−38 000	166 000
Financial Income	13 000	0	0	0
Financial Costs	261 000	180 000	35 000	87 000
Financial Balance	−248 000	−180 000	−35 000	−87 000
Dividends	0	0	0	0
Net Income	−85 000	484 000	−56 000	62 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	109 000	93 000
Real Eastate	8 179 000	8 305 000	3 393 000	2 852 000
Machinery and Plant Facilities	205 000	99 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 384 000	8 404 000	3 393 000	2 852 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	0
Total Fixed Assets	8 385 000	8 406 000	3 504 000	2 945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	536 000	1 961 000	112 000	173 000
Total Current Assets	902 000	2 004 000	154 000	206 000
Total Assets	9 288 000	10 410 000	3 658 000	3 152 000
Total Equity	875 000	683 000	198 000	255 000
Short-Term Group Debt	2 660 000	3 160 000	2 510 000	1 775 000
Total Long-Term Debt	5 723 000	5 865 000	914 000	1 051 000
Creditors	0	698 000	28 000	52 000
Unpaid Taxes	25 000	0	0	13 000
Dividends	0	0	0	0
Other Current Debt	4 000	4 000	8 000	7 000
Total Current Debt	2 689 000	3 862 000	2 546 000	1 846 000
Total Equity and Debt	9 288 000	10 410 000	3 658 000	3 152 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,71 %	70,86 %	−28,28 %	24,31 %
Debt-to-Equity Ratio	6,54	8,59	4,62	4,12
Operating Profit Margin	22,33 %	54,23 %	−15,64 %	41,4 %
Current Ratio	0,34	0,52	0,06	0,11
Quick Ratio	0,34	0,52	0,06	0,11
Equity Ratio	0,09	0,07	0,05	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %