E26 EIENDOM AS

2420 TRYSIL

Finances

Return on Equity

22,16 %

Current Ratio

0,02

Debt-to-Equity Ratio

−6,83

Key figures (NOK)	2021	2020	2019	2018
Revenue	470 000	526 000	0	0
Net Income	−84 000	−353 000	−19 000	−11 000
Total Assets	2 664 000	2 687 000	2 687 000	2 687 000
Total Equity	−379 000	−295 000	58 000	77 000

Income (NOK)	2021	2020	2019	2018
Revenue	470 000	526 000	0	0
Expenditure	535 000	879 000	19 000	11 000
Operating Profit	−65 000	−353 000	−19 000	−11 000
Financial Income	0	0	0	0
Financial Costs	19 000	0	0	0
Financial Balance	−19 000	0	0	0
Earnings Before Tax	−84 000	−353 000	−19 000	−11 000
Tax	0	0	0	0
Net Income	−84 000	−353 000	−19 000	−11 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	2 655 000	2 655 000	2 655 000	2 655 000
Total Current Assets	9 000	32 000	32 000	32 000
Total Assets	2 664 000	2 687 000	2 687 000	2 687 000
Total Retained Equity	−479 000	−395 000	−42 000	−23 000
Total Equity	−379 000	−295 000	58 000	77 000
Total Long-Term Debt	2 588 000	2 588 000	2 588 000	2 588 000
Total Current Debt	455 000	395 000	42 000	23 000
Total Equity and Debt	2 664 000	2 687 000	2 687 000	2 687 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	470 000	526 000	0	0
Other Income	0	0	0	0
Revenue	470 000	526 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	474 000	851 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	535 000	879 000	19 000	11 000
Operating Profit	−65 000	−353 000	−19 000	−11 000
Financial Income	0	0	0	0
Financial Costs	19 000	0	0	0
Financial Balance	−19 000	0	0	0
Dividends	0	0	0	0
Net Income	−84 000	−353 000	−19 000	−11 000

Balance details (NOK)	2021	2020	2019	2018
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	2 655 000	2 655 000	2 655 000	2 655 000
Total Fixed Assets	2 655 000	2 655 000	2 655 000	2 655 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	0	0	0
Total Current Assets	9 000	32 000	32 000	32 000
Total Assets	2 664 000	2 687 000	2 687 000	2 687 000
Total Equity	−379 000	−295 000	58 000	77 000
Short-Term Group Debt	110 000	0	0	0
Total Long-Term Debt	2 588 000	2 588 000	2 588 000	2 588 000
Creditors	54 000	29 000	0	4 000
Unpaid Taxes	281 000	358 000	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	7 000	42 000	19 000
Total Current Debt	455 000	395 000	42 000	23 000
Total Equity and Debt	2 664 000	2 687 000	2 687 000	2 687 000

Financial indicators	2021	2020	2019	2018
Return on Equity	22,16 %	119,66 %	−32,76 %	−14,29 %
Debt-to-Equity Ratio	−6,83	−8,77	44,62	33,61
Operating Profit Margin	−13,83 %	−67,11 %	-	-
Current Ratio	0,02	0,08	0,76	1,39
Quick Ratio	0,02	0,08	0,76	1,39
Equity Ratio	−0,14	−0,11	0,02	0,03
Gross Profit Margin	100 %	100 %	-	-