SEIENDOM AS

0194 OSLO

Finances

Share Ownership

Return on Equity

−67,97 %

Current Ratio

76,36

Debt-to-Equity Ratio

16,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 263 000	719 000	124 000
Net Income	−1 532 000	130 000	−369 000	−933 000
Total Assets	39 046 000	34 638 000	16 810 000	15 465 000
Total Equity	2 254 000	2 232 000	2 102 000	−228 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 263 000	719 000	124 000
Expenditure	1 049 000	733 000	592 000	459 000
Operating Profit	152 000	530 000	126 000	−335 000
Financial Income	821 000	744 000	180 000	0
Financial Costs	5 324 000	1 108 000	1 100 000	598 000
Financial Balance	−4 503 000	−364 000	−920 000	−598 000
Earnings Before Tax	−1 964 000	166 000	−794 000	−933 000
Tax	−432 000	37 000	−425 000	0
Net Income	−1 532 000	130 000	−369 000	−933 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 707 000	31 272 000	13 882 000	13 984 000
Total Current Assets	6 338 000	3 366 000	2 928 000	1 481 000
Total Assets	39 046 000	34 638 000	16 810 000	15 465 000
Total Retained Equity	224 000	202 000	72 000	−258 000
Total Equity	2 254 000	2 232 000	2 102 000	−228 000
Total Long-Term Debt	36 708 000	31 799 000	14 468 000	15 490 000
Total Current Debt	83 000	607 000	240 000	203 000
Total Equity and Debt	39 046 000	34 638 000	16 810 000	15 465 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 263 000	0	0
Other Income	1 201 000	0	719 000	124 000
Revenue	1 201 000	1 263 000	719 000	124 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	102 000	102 000	102 000	0
Impairment	0	0	0	0
Expenditure	1 049 000	733 000	592 000	459 000
Operating Profit	152 000	530 000	126 000	−335 000
Financial Income	821 000	744 000	180 000	0
Financial Costs	5 324 000	1 108 000	1 100 000	598 000
Financial Balance	−4 503 000	−364 000	−920 000	−598 000
Dividends	0	0	0	0
Net Income	−1 532 000	130 000	−369 000	−933 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 992 000	30 455 000	12 962 000	12 962 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	716 000	818 000	920 000	1 022 000
Total Tangible Assets	32 707 000	31 272 000	13 882 000	13 984 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 707 000	31 272 000	13 882 000	13 984 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 440 000	1 457 000	947 000	240 000
Total Current Assets	6 338 000	3 366 000	2 928 000	1 481 000
Total Assets	39 046 000	34 638 000	16 810 000	15 465 000
Total Equity	2 254 000	2 232 000	2 102 000	−228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 708 000	31 799 000	14 468 000	15 490 000
Creditors	38 000	18 000	22 000	34 000
Unpaid Taxes	5 000	5 000	0	0
Dividends	0	0	0	0
Other Current Debt	40 000	561 000	218 000	169 000
Total Current Debt	83 000	607 000	240 000	203 000
Total Equity and Debt	39 046 000	34 638 000	16 810 000	15 465 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−67,97 %	5,82 %	−17,55 %	409,21 %
Debt-to-Equity Ratio	16,29	14,25	6,88	−67,94
Operating Profit Margin	12,66 %	41,96 %	17,52 %	−270,16 %
Current Ratio	76,36	5,55	12,2	7,3
Quick Ratio	76,36	5,55	12,2	7,3
Equity Ratio	0,06	0,06	0,13	−0,01
Gross Profit Margin	100 %	100 %	100 %	100 %