ØYANGEN EIENDOM AS

1543 VESTBY

Finances

Share Ownership

Return on Equity

24,71 %

Current Ratio

0,53

Debt-to-Equity Ratio

2,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	301 000	88 000	113 000	60 000
Net Income	147 000	32 000	59 000	33 000
Total Assets	2 396 000	2 135 000	1 087 000	1 043 000
Total Equity	595 000	448 000	416 000	357 000

Income (NOK)	2022	2021	2020	2019
Revenue	301 000	88 000	113 000	60 000
Expenditure	41 000	18 000	13 000	13 000
Operating Profit	259 000	70 000	100 000	47 000
Financial Income	0	0	0	−2 000
Financial Costs	71 000	33 000	25 000	25 000
Financial Balance	−71 000	−33 000	−25 000	−27 000
Earnings Before Tax	188 000	38 000	76 000	21 000
Tax	41 000	6 000	17 000	−12 000
Net Income	147 000	32 000	59 000	33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 215 000	2 055 000	1 037 000	1 037 000
Total Current Assets	181 000	80 000	50 000	6 000
Total Assets	2 396 000	2 135 000	1 087 000	1 043 000
Total Retained Equity	295 000	148 000	116 000	63 000
Total Equity	595 000	448 000	416 000	357 000
Total Long-Term Debt	1 460 000	1 542 000	588 000	621 000
Total Current Debt	342 000	145 000	83 000	65 000
Total Equity and Debt	2 396 000	2 135 000	1 087 000	1 043 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	301 000	88 000	113 000	60 000
Other Income	0	0	0	0
Revenue	301 000	88 000	113 000	60 000
Cost of Goods Sold	7 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	41 000	18 000	13 000	13 000
Operating Profit	259 000	70 000	100 000	47 000
Financial Income	0	0	0	−2 000
Financial Costs	71 000	33 000	25 000	25 000
Financial Balance	−71 000	−33 000	−25 000	−27 000
Dividends	0	0	0	0
Net Income	147 000	32 000	59 000	33 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 215 000	2 055 000	1 037 000	1 037 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 215 000	2 055 000	1 037 000	1 037 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 215 000	2 055 000	1 037 000	1 037 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	55 000	50 000	6 000
Total Current Assets	181 000	80 000	50 000	6 000
Total Assets	2 396 000	2 135 000	1 087 000	1 043 000
Total Equity	595 000	448 000	416 000	357 000
Short-Term Group Debt	300 000	130 000	65 000	60 000
Total Long-Term Debt	1 460 000	1 542 000	588 000	621 000
Creditors	0	3 000	1 000	0
Unpaid Taxes	0	4 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	342 000	145 000	83 000	65 000
Total Equity and Debt	2 396 000	2 135 000	1 087 000	1 043 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,71 %	7,14 %	14,18 %	9,24 %
Debt-to-Equity Ratio	2,45	3,44	1,41	1,74
Operating Profit Margin	86,05 %	79,55 %	88,5 %	78,33 %
Current Ratio	0,53	0,55	0,6	0,09
Quick Ratio	0,53	0,55	0,6	0,09
Equity Ratio	0,25	0,21	0,38	0,34
Gross Profit Margin	97,67 %	100 %	100 %	100 %