N51 EIENDOM AS

0283 OSLO

Finances

Share Ownership

Return on Equity

43,34 %

Current Ratio

0,72

Debt-to-Equity Ratio

37,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 994 000	3 651 000	2 881 000	2 082 000
Net Income	2 496 000	1 941 000	187 000	880 000
Total Assets	296 495 000	252 646 000	229 038 000	157 609 000
Total Equity	5 759 000	3 263 000	1 322 000	1 135 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 994 000	3 651 000	2 881 000	2 082 000
Expenditure	793 000	1 172 000	1 106 000	25 000
Operating Profit	3 201 000	2 478 000	1 775 000	2 057 000
Financial Income	0	8 000	12 000	10 000
Financial Costs	1 000	0	1 549 000	939 000
Financial Balance	−1 000	8 000	−1 537 000	−929 000
Earnings Before Tax	3 200 000	2 486 000	237 000	1 128 000
Tax	704 000	545 000	50 000	248 000
Net Income	2 496 000	1 941 000	187 000	880 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	242 899 000	0	0	0
Total Current Assets	53 596 000	252 646 000	229 038 000	157 609 000
Total Assets	296 495 000	252 646 000	229 038 000	157 609 000
Total Retained Equity	5 729 000	3 233 000	1 292 000	1 105 000
Total Equity	5 759 000	3 263 000	1 322 000	1 135 000
Total Long-Term Debt	216 112 000	186 965 000	171 963 000	118 414 000
Total Current Debt	74 624 000	62 417 000	55 752 000	38 061 000
Total Equity and Debt	296 495 000	252 646 000	229 038 000	157 609 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 994 000	3 651 000	2 881 000	2 082 000
Revenue	3 994 000	3 651 000	2 881 000	2 082 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	793 000	1 172 000	1 106 000	25 000
Operating Profit	3 201 000	2 478 000	1 775 000	2 057 000
Financial Income	0	8 000	12 000	10 000
Financial Costs	1 000	0	1 549 000	939 000
Financial Balance	−1 000	8 000	−1 537 000	−929 000
Dividends	0	0	0	0
Net Income	2 496 000	1 941 000	187 000	880 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	242 899 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	242 899 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	242 899 000	0	0	0
Stock	49 824 000	252 390 000	224 446 000	154 266 000
Total Investments	0	0	0	0
Cash, Bank	3 535 000	211 000	3 592 000	1 155 000
Total Current Assets	53 596 000	252 646 000	229 038 000	157 609 000
Total Assets	296 495 000	252 646 000	229 038 000	157 609 000
Total Equity	5 759 000	3 263 000	1 322 000	1 135 000
Short-Term Group Debt	70 945 000	0	0	0
Total Long-Term Debt	216 112 000	186 965 000	171 963 000	118 414 000
Creditors	211 000	120 000	1 650 000	1 868 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 011 000	62 254 000	54 103 000	36 193 000
Total Current Debt	74 624 000	62 417 000	55 752 000	38 061 000
Total Equity and Debt	296 495 000	252 646 000	229 038 000	157 609 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,34 %	59,49 %	14,15 %	77,53 %
Debt-to-Equity Ratio	37,53	57,3	130,08	104,33
Operating Profit Margin	80,15 %	67,87 %	61,61 %	98,8 %
Current Ratio	0,72	4,05	4,11	4,14
Quick Ratio	2,16	−1,33	−1,36	−1,36
Equity Ratio	0,02	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %