1 EIENDOM AS

3676 NOTODDEN

Finances

Share Ownership

Return on Equity

24,32 %

Current Ratio

0,06

Debt-to-Equity Ratio

84,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	738 000	584 000	403 000	198 000
Net Income	27 000	31 000	296 000	−233 000
Total Assets	10 654 000	7 383 000	6 324 000	5 231 000
Total Equity	111 000	84 000	−247 000	−543 000

Income (NOK)	2022	2021	2020	2019
Revenue	738 000	584 000	403 000	198 000
Expenditure	318 000	160 000	104 000	210 000
Operating Profit	420 000	424 000	299 000	−11 000
Financial Income	0	0	0	1 000
Financial Costs	393 000	394 000	3 000	223 000
Financial Balance	−393 000	−394 000	−3 000	−222 000
Earnings Before Tax	27 000	31 000	296 000	−233 000
Tax	0	0	0	0
Net Income	27 000	31 000	296 000	−233 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 591 000	7 087 000	6 324 000	5 100 000
Total Current Assets	63 000	296 000	0	131 000
Total Assets	10 654 000	7 383 000	6 324 000	5 231 000
Total Retained Equity	−213 000	−241 000	−271 000	−567 000
Total Equity	111 000	84 000	−247 000	−543 000
Total Long-Term Debt	9 427 000	6 801 000	5 361 000	5 570 000
Total Current Debt	1 116 000	498 000	1 210 000	204 000
Total Equity and Debt	10 654 000	7 383 000	6 324 000	5 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	738 000	584 000	403 000	198 000
Revenue	738 000	584 000	403 000	198 000
Cost of Goods Sold	0	0	0	8 000
Salary Costs	0	0	0	65 000
Depreciation	51 000	26 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	318 000	160 000	104 000	210 000
Operating Profit	420 000	424 000	299 000	−11 000
Financial Income	0	0	0	1 000
Financial Costs	393 000	394 000	3 000	223 000
Financial Balance	−393 000	−394 000	−3 000	−222 000
Dividends	0	0	0	0
Net Income	27 000	31 000	296 000	−233 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 591 000	7 087 000	6 324 000	2 930 000
Machinery and Plant Facilities	0	0	0	2 170 000
Fixtures	0	0	0	0
Total Tangible Assets	10 591 000	7 087 000	6 324 000	5 100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 591 000	7 087 000	6 324 000	5 100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	260 000	0	128 000
Total Current Assets	63 000	296 000	0	131 000
Total Assets	10 654 000	7 383 000	6 324 000	5 231 000
Total Equity	111 000	84 000	−247 000	−543 000
Short-Term Group Debt	100 000	100 000	200 000	0
Total Long-Term Debt	9 427 000	6 801 000	5 361 000	5 570 000
Creditors	484 000	2 000	176 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	532 000	396 000	712 000	200 000
Total Current Debt	1 116 000	498 000	1 210 000	204 000
Total Equity and Debt	10 654 000	7 383 000	6 324 000	5 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,32 %	36,9 %	−119,84 %	42,91 %
Debt-to-Equity Ratio	84,93	80,96	−21,7	−10,26
Operating Profit Margin	56,91 %	72,6 %	74,19 %	−5,56 %
Current Ratio	0,06	0,59	0	0,64
Quick Ratio	0,06	0,59	0	0,64
Equity Ratio	0,01	0,01	−0,04	−0,1
Gross Profit Margin	100 %	100 %	100 %	95,96 %