CAMPIA EIENDOM AS

7011 TRONDHEIM

Finances

Return on Equity

−3,19 %

Current Ratio

0,41

Debt-to-Equity Ratio

1,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 132 000	1 227 000	97 000	0
Net Income	−216 000	−160 000	−56 000	−31 000
Total Assets	17 770 000	19 243 000	20 267 000	7 995 000
Total Equity	6 763 000	6 979 000	7 139 000	7 195 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 132 000	1 227 000	97 000	0
Expenditure	941 000	979 000	130 000	59 000
Operating Profit	191 000	247 000	−34 000	−59 000
Financial Income	0	0	17 000	19 000
Financial Costs	468 000	453 000	54 000	0
Financial Balance	−468 000	−453 000	−37 000	19 000
Earnings Before Tax	−277 000	−205 000	−72 000	−40 000
Tax	−61 000	−45 000	−16 000	−9 000
Net Income	−216 000	−160 000	−56 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 709 000	18 174 000	19 059 000	5 486 000
Total Current Assets	61 000	1 068 000	1 208 000	2 509 000
Total Assets	17 770 000	19 243 000	20 267 000	7 995 000
Total Retained Equity	109 000	325 000	485 000	541 000
Total Equity	6 763 000	6 979 000	7 139 000	7 195 000
Total Long-Term Debt	10 860 000	12 155 000	12 906 000	800 000
Total Current Debt	147 000	108 000	222 000	0
Total Equity and Debt	17 770 000	19 243 000	20 267 000	7 995 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 132 000	1 227 000	97 000	0
Revenue	1 132 000	1 227 000	97 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	604 000	591 000	46 000	0
Impairment	0	0	0	0
Expenditure	941 000	979 000	130 000	59 000
Operating Profit	191 000	247 000	−34 000	−59 000
Financial Income	0	0	17 000	19 000
Financial Costs	468 000	453 000	54 000	0
Financial Balance	−468 000	−453 000	−37 000	19 000
Dividends	0	0	0	0
Net Income	−216 000	−160 000	−56 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	146 000	85 000	40 000	24 000
Real Eastate	12 204 000	12 766 000	13 326 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	280 000	244 000	214 000	0
Total Tangible Assets	12 484 000	13 010 000	13 540 000	0
Total Fiancial Fixed Assets	5 079 000	5 079 000	5 479 000	5 462 000
Total Fixed Assets	17 709 000	18 174 000	19 059 000	5 486 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	50 000	16 000	171 000	1 509 000
Total Current Assets	61 000	1 068 000	1 208 000	2 509 000
Total Assets	17 770 000	19 243 000	20 267 000	7 995 000
Total Equity	6 763 000	6 979 000	7 139 000	7 195 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 860 000	12 155 000	12 906 000	800 000
Creditors	37 000	64 000	188 000	0
Unpaid Taxes	22 000	34 000	0	0
Dividends	0	0	0	0
Other Current Debt	88 000	10 000	34 000	0
Total Current Debt	147 000	108 000	222 000	0
Total Equity and Debt	17 770 000	19 243 000	20 267 000	7 995 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,19 %	−2,29 %	−0,78 %	−0,43 %
Debt-to-Equity Ratio	1,61	1,74	1,81	0,11
Operating Profit Margin	16,87 %	20,13 %	−35,05 %	-
Current Ratio	0,41	9,89	5,44	-
Quick Ratio	0,41	9,89	5,44	-
Equity Ratio	0,38	0,36	0,35	0,9
Gross Profit Margin	100 %	100 %	100 %	-