BENEDICTE SCHANKE EIENDOMSFORVALTNING AS

0452 OSLO

Finances

Share Ownership

Return on Equity

355,67 %

Current Ratio

250

Debt-to-Equity Ratio

−110,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	292 000	757 000	1 033 000	114 000
Net Income	−722 000	−164 000	85 000	−158 000
Total Assets	22 302 000	16 699 000	16 427 000	8 721 000
Total Equity	−203 000	115 000	115 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	292 000	757 000	1 033 000	114 000
Expenditure	801 000	642 000	646 000	250 000
Operating Profit	−509 000	115 000	387 000	−136 000
Financial Income	26 000	0	2 000	0
Financial Costs	352 000	326 000	281 000	74 000
Financial Balance	−326 000	−326 000	−279 000	−74 000
Earnings Before Tax	−835 000	−210 000	109 000	−210 000
Tax	−114 000	−46 000	24 000	−52 000
Net Income	−722 000	−164 000	85 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 303 000	4 963 000	10 296 000	8 170 000
Total Current Assets	3 000 000	11 737 000	6 131 000	551 000
Total Assets	22 302 000	16 699 000	16 427 000	8 721 000
Total Retained Equity	−390 000	−72 000	92 000	7 000
Total Equity	−203 000	115 000	115 000	30 000
Total Long-Term Debt	22 493 000	16 560 000	16 235 000	8 534 000
Total Current Debt	12 000	23 000	77 000	157 000
Total Equity and Debt	22 302 000	16 699 000	16 427 000	8 721 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	292 000	757 000	1 033 000	114 000
Revenue	292 000	757 000	1 033 000	114 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	801 000	642 000	646 000	250 000
Operating Profit	−509 000	115 000	387 000	−136 000
Financial Income	26 000	0	2 000	0
Financial Costs	352 000	326 000	281 000	74 000
Financial Balance	−326 000	−326 000	−279 000	−74 000
Dividends	0	0	0	0
Net Income	−722 000	−164 000	85 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	19 303 000	4 963 000	10 296 000	8 170 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	19 303 000	4 963 000	10 296 000	8 170 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 303 000	4 963 000	10 296 000	8 170 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 479 000	11 291 000	5 896 000	315 000
Total Current Assets	3 000 000	11 737 000	6 131 000	551 000
Total Assets	22 302 000	16 699 000	16 427 000	8 721 000
Total Equity	−203 000	115 000	115 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 493 000	16 560 000	16 235 000	8 534 000
Creditors	9 000	20 000	53 000	107 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	0	50 000
Total Current Debt	12 000	23 000	77 000	157 000
Total Equity and Debt	22 302 000	16 699 000	16 427 000	8 721 000

Financial indicators	2022	2021	2020	2019
Return on Equity	355,67 %	−142,61 %	73,91 %	−526,67 %
Debt-to-Equity Ratio	−110,8	144	141,17	284,47
Operating Profit Margin	−174,32 %	15,19 %	37,46 %	−119,3 %
Current Ratio	250	510,3	79,62	3,51
Quick Ratio	250	510,3	79,62	3,51
Equity Ratio	−0,01	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %