N54 EIENDOM AS

0251 OSLO

Finances

Share Ownership

Return on Equity

67,08 %

Current Ratio

3,88

Debt-to-Equity Ratio

7,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 352 000	7 110 000	7 829 000	7 525 000
Net Income	4 070 000	3 987 000	4 318 000	2 682 000
Total Assets	51 293 000	51 150 000	57 753 000	57 168 000
Total Equity	6 067 000	4 123 000	3 712 000	3 240 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 352 000	7 110 000	7 829 000	7 525 000
Expenditure	1 515 000	1 463 000	1 764 000	3 517 000
Operating Profit	5 837 000	5 647 000	6 065 000	4 010 000
Financial Income	783 000	555 000	696 000	1 651 000
Financial Costs	1 402 000	1 091 000	1 225 000	2 221 000
Financial Balance	−619 000	−536 000	−529 000	−570 000
Earnings Before Tax	5 219 000	5 112 000	5 536 000	3 440 000
Tax	1 148 000	1 125 000	1 218 000	757 000
Net Income	4 070 000	3 987 000	4 318 000	2 682 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 638 000	47 977 000	50 482 000	53 887 000
Total Current Assets	2 655 000	3 174 000	7 271 000	3 281 000
Total Assets	51 293 000	51 150 000	57 753 000	57 168 000
Total Retained Equity	5 567 000	3 623 000	3 212 000	2 740 000
Total Equity	6 067 000	4 123 000	3 712 000	3 240 000
Total Long-Term Debt	44 542 000	47 026 000	53 846 000	52 750 000
Total Current Debt	684 000	2 000	195 000	1 178 000
Total Equity and Debt	51 293 000	51 150 000	57 753 000	57 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 827 000	6 571 000	6 477 000	0
Other Income	525 000	539 000	1 352 000	7 525 000
Revenue	7 352 000	7 110 000	7 829 000	7 525 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	635 000
Depreciation	383 000	383 000	381 000	327 000
Impairment	0	0	0	0
Expenditure	1 515 000	1 463 000	1 764 000	3 517 000
Operating Profit	5 837 000	5 647 000	6 065 000	4 010 000
Financial Income	783 000	555 000	696 000	1 651 000
Financial Costs	1 402 000	1 091 000	1 225 000	2 221 000
Financial Balance	−619 000	−536 000	−529 000	−570 000
Dividends	0	0	0	0
Net Income	4 070 000	3 987 000	4 318 000	2 682 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 225 000	25 608 000	25 991 000	26 372 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 225 000	25 608 000	25 991 000	26 372 000
Total Fiancial Fixed Assets	23 413 000	22 369 000	24 491 000	27 515 000
Total Fixed Assets	48 638 000	47 977 000	50 482 000	53 887 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 428 000	2 982 000	7 062 000	2 470 000
Total Current Assets	2 655 000	3 174 000	7 271 000	3 281 000
Total Assets	51 293 000	51 150 000	57 753 000	57 168 000
Total Equity	6 067 000	4 123 000	3 712 000	3 240 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	44 542 000	47 026 000	53 846 000	52 750 000
Creditors	19 000	2 000	153 000	54 000
Unpaid Taxes	0	0	0	370 000
Dividends	0	0	0	0
Other Current Debt	217 000	0	42 000	754 000
Total Current Debt	684 000	2 000	195 000	1 178 000
Total Equity and Debt	51 293 000	51 150 000	57 753 000	57 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,08 %	96,7 %	116,33 %	82,78 %
Debt-to-Equity Ratio	7,34	11,41	14,51	16,28
Operating Profit Margin	79,39 %	79,42 %	77,47 %	53,29 %
Current Ratio	3,88	1 587	37,29	2,79
Quick Ratio	3,88	1 587	37,29	2,79
Equity Ratio	0,12	0,08	0,06	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %