FORM EIENDOM AS

1177 OSLO

Finances

Return on Equity

−720 %

Current Ratio

23,06

Debt-to-Equity Ratio

121,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	993 000	4 436 000	3 386 000	1 534 000
Net Income	−2 160 000	1 271 000	821 000	51 000
Total Assets	37 172 000	17 805 000	4 819 000	8 915 000
Total Equity	300 000	2 460 000	1 188 000	368 000

Income (NOK)	2022	2021	2020	2019
Revenue	993 000	4 436 000	3 386 000	1 534 000
Expenditure	2 496 000	2 309 000	1 931 000	1 135 000
Operating Profit	−1 502 000	2 127 000	1 455 000	399 000
Financial Income	−32 000	1 000	2 000	5 000
Financial Costs	626 000	498 000	404 000	338 000
Financial Balance	−658 000	−497 000	−402 000	−333 000
Earnings Before Tax	−2 160 000	1 630 000	1 052 000	66 000
Tax	0	359 000	232 000	15 000
Net Income	−2 160 000	1 271 000	821 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 042 000	0	0	8 875 000
Total Current Assets	9 130 000	17 805 000	4 819 000	40 000
Total Assets	37 172 000	17 805 000	4 819 000	8 915 000
Total Retained Equity	270 000	2 430 000	1 158 000	338 000
Total Equity	300 000	2 460 000	1 188 000	368 000
Total Long-Term Debt	36 476 000	14 310 000	2 310 000	0
Total Current Debt	396 000	1 036 000	1 321 000	8 548 000
Total Equity and Debt	37 172 000	17 805 000	4 819 000	8 915 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	989 000	0	0	0
Other Income	4 000	4 436 000	3 386 000	1 534 000
Revenue	993 000	4 436 000	3 386 000	1 534 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 973 000	1 884 000	1 673 000	970 000
Depreciation	142 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 496 000	2 309 000	1 931 000	1 135 000
Operating Profit	−1 502 000	2 127 000	1 455 000	399 000
Financial Income	−32 000	1 000	2 000	5 000
Financial Costs	626 000	498 000	404 000	338 000
Financial Balance	−658 000	−497 000	−402 000	−333 000
Dividends	0	0	0	0
Net Income	−2 160 000	1 271 000	821 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 596 000	0	0	8 875 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 596 000	0	0	8 875 000
Total Fiancial Fixed Assets	20 446 000	0	0	0
Total Fixed Assets	28 042 000	0	0	8 875 000
Stock	8 104 000	13 270 000	13 749 000	0
Total Investments	0	0	0	0
Cash, Bank	259 000	4 529 000	−8 930 000	22 000
Total Current Assets	9 130 000	17 805 000	4 819 000	40 000
Total Assets	37 172 000	17 805 000	4 819 000	8 915 000
Total Equity	300 000	2 460 000	1 188 000	368 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 476 000	14 310 000	2 310 000	0
Creditors	95 000	393 000	274 000	17 000
Unpaid Taxes	63 000	136 000	139 000	118 000
Dividends	0	0	0	0
Other Current Debt	238 000	147 000	676 000	88 000
Total Current Debt	396 000	1 036 000	1 321 000	8 548 000
Total Equity and Debt	37 172 000	17 805 000	4 819 000	8 915 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−720 %	51,67 %	69,11 %	13,86 %
Debt-to-Equity Ratio	121,59	5,82	1,94	0
Operating Profit Margin	−151,26 %	47,95 %	42,97 %	26,01 %
Current Ratio	23,06	17,19	3,65	0
Quick Ratio	−1,18	−1,46	−0,39	0
Equity Ratio	0,01	0,14	0,25	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %