NORSE EIENDOM AS

0161 OSLO

Finances

Return on Equity

−46,63 %

Current Ratio

49,88

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	915 000	350 000	0
Net Income	−1 260 000	5 698 000	−476 000	−1 418 000
Total Assets	2 727 000	4 089 000	1 350 000	71 000
Total Equity	2 702 000	3 961 000	−1 736 000	−1 260 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	915 000	350 000	0
Expenditure	1 387 000	1 109 000	1 066 000	1 419 000
Operating Profit	−788 000	−195 000	−716 000	−1 419 000
Financial Income	28 000	6 001 000	300 000	1 000
Financial Costs	500 000	109 000	77 000	0
Financial Balance	−472 000	5 892 000	223 000	1 000
Earnings Before Tax	−1 260 000	5 698 000	−492 000	−1 418 000
Tax	0	0	−17 000	0
Net Income	−1 260 000	5 698 000	−476 000	−1 418 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 480 000	1 600 000	1 250 000	0
Total Current Assets	1 247 000	2 488 000	100 000	71 000
Total Assets	2 727 000	4 089 000	1 350 000	71 000
Total Retained Equity	2 602 000	3 861 000	−1 836 000	−1 360 000
Total Equity	2 702 000	3 961 000	−1 736 000	−1 260 000
Total Long-Term Debt	0	0	2 865 000	1 115 000
Total Current Debt	25 000	127 000	221 000	216 000
Total Equity and Debt	2 727 000	4 089 000	1 350 000	71 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	600 000	915 000	350 000	0
Other Income	0	0	0	0
Revenue	600 000	915 000	350 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	230 000	680 000	879 000	1 327 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 387 000	1 109 000	1 066 000	1 419 000
Operating Profit	−788 000	−195 000	−716 000	−1 419 000
Financial Income	28 000	6 001 000	300 000	1 000
Financial Costs	500 000	109 000	77 000	0
Financial Balance	−472 000	5 892 000	223 000	1 000
Dividends	0	0	0	0
Net Income	−1 260 000	5 698 000	−476 000	−1 418 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	1 480 000	1 600 000	1 250 000	0
Total Fixed Assets	1 480 000	1 600 000	1 250 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	224 000	2 483 000	78 000	58 000
Total Current Assets	1 247 000	2 488 000	100 000	71 000
Total Assets	2 727 000	4 089 000	1 350 000	71 000
Total Equity	2 702 000	3 961 000	−1 736 000	−1 260 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 865 000	1 115 000
Creditors	0	0	0	3 000
Unpaid Taxes	25 000	55 000	64 000	92 000
Dividends	0	0	0	0
Other Current Debt	0	72 000	157 000	121 000
Total Current Debt	25 000	127 000	221 000	216 000
Total Equity and Debt	2 727 000	4 089 000	1 350 000	71 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−46,63 %	143,85 %	27,42 %	112,54 %
Debt-to-Equity Ratio	0	0	−1,65	−0,88
Operating Profit Margin	−131,33 %	−21,31 %	−204,57 %	-
Current Ratio	49,88	19,59	0,45	0,33
Quick Ratio	49,88	19,59	0,45	0,33
Equity Ratio	0,99	0,97	−1,29	−17,75
Gross Profit Margin	100 %	100 %	100 %	-