E6 EIENDOM AS

2013 SKJETTEN

Finances

Return on Equity

23,6 %

Current Ratio

0,33

Debt-to-Equity Ratio

1,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 753 000	297 000	307 000	251 000
Net Income	32 289 000	32 580 000	70 630 000	13 242 000
Total Assets	379 867 000	332 426 000	315 320 000	337 591 000
Total Equity	136 810 000	104 521 000	111 941 000	101 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 753 000	297 000	307 000	251 000
Expenditure	4 686 000	3 145 000	3 616 000	2 401 000
Operating Profit	67 000	−2 848 000	−3 308 000	−2 150 000
Financial Income	39 992 000	41 060 000	79 632 000	25 415 000
Financial Costs	7 648 000	3 915 000	4 688 000	6 570 000
Financial Balance	32 344 000	37 145 000	74 944 000	18 845 000
Earnings Before Tax	32 411 000	34 297 000	71 636 000	16 695 000
Tax	122 000	1 718 000	1 006 000	3 452 000
Net Income	32 289 000	32 580 000	70 630 000	13 242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	354 446 000	298 374 000	307 740 000	333 790 000
Total Current Assets	25 421 000	34 052 000	7 580 000	3 800 000
Total Assets	379 867 000	332 426 000	315 320 000	337 591 000
Total Retained Equity	51 260 000	18 971 000	26 391 000	15 761 000
Total Equity	136 810 000	104 521 000	111 941 000	101 311 000
Total Long-Term Debt	166 835 000	120 302 000	126 097 000	131 208 000
Total Current Debt	76 222 000	107 604 000	77 282 000	105 072 000
Total Equity and Debt	379 867 000	332 426 000	315 320 000	337 591 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	283 000	297 000	306 000	251 000
Other Income	4 470 000	0	2 000	0
Revenue	4 753 000	297 000	307 000	251 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 899 000	0	0	0
Depreciation	179 000	57 000	26 000	0
Impairment	0	0	0	0
Expenditure	4 686 000	3 145 000	3 616 000	2 401 000
Operating Profit	67 000	−2 848 000	−3 308 000	−2 150 000
Financial Income	39 992 000	41 060 000	79 632 000	25 415 000
Financial Costs	7 648 000	3 915 000	4 688 000	6 570 000
Financial Balance	32 344 000	37 145 000	74 944 000	18 845 000
Dividends	0	40 000 000	60 000 000	13 242 000
Net Income	32 289 000	32 580 000	70 630 000	13 242 000

Balance details (NOK)	2022	2021	2020	2019
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	688 000	802 000	197 000	186 000
Total Tangible Assets	688 000	802 000	197 000	186 000
Total Fiancial Fixed Assets	353 758 000	297 571 000	307 543 000	333 605 000
Total Fixed Assets	354 446 000	298 374 000	307 740 000	333 790 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	845 000	7 199 000	5 052 000	2 448 000
Total Current Assets	25 421 000	34 052 000	7 580 000	3 800 000
Total Assets	379 867 000	332 426 000	315 320 000	337 591 000
Total Equity	136 810 000	104 521 000	111 941 000	101 311 000
Short-Term Group Debt	22 366 000	64 958 000	15 997 000	17 130 000
Total Long-Term Debt	166 835 000	120 302 000	126 097 000	131 208 000
Creditors	70 000	282 000	278 000	238 000
Unpaid Taxes	255 000	0	0	0
Dividends	0	40 000 000	60 000 000	13 242 000
Other Current Debt	1 652 000	713 000	674 000	1 617 000
Total Current Debt	76 222 000	107 604 000	77 282 000	105 072 000
Total Equity and Debt	379 867 000	332 426 000	315 320 000	337 591 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,6 %	31,17 %	63,1 %	13,07 %
Debt-to-Equity Ratio	1,22	1,15	1,13	1,3
Operating Profit Margin	1,41 %	−958,92 %	−1 077,52 %	−856,57 %
Current Ratio	0,33	0,32	0,1	0,04
Quick Ratio	0,33	0,32	0,1	0,04
Equity Ratio	0,36	0,31	0,36	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %