PJ EIENDOMSUTVIKLING AS

1639 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−6,27 %

Current Ratio

0,78

Debt-to-Equity Ratio

8,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	411 000	1 553 000	449 000	214 000
Net Income	−65 000	1 003 000	61 000	−44 000
Total Assets	10 393 000	5 501 000	5 196 000	5 170 000
Total Equity	1 036 000	1 100 000	97 000	36 000

Income (NOK)	2022	2021	2020	2019
Revenue	411 000	1 553 000	449 000	214 000
Expenditure	347 000	199 000	253 000	160 000
Operating Profit	65 000	1 353 000	196 000	54 000
Financial Income	1 000	2 000	0	0
Financial Costs	149 000	69 000	131 000	99 000
Financial Balance	−148 000	−67 000	−131 000	−99 000
Earnings Before Tax	−83 000	1 286 000	65 000	−44 000
Tax	−18 000	283 000	5 000	0
Net Income	−65 000	1 003 000	61 000	−44 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 296 000	5 214 000	5 141 000	5 141 000
Total Current Assets	98 000	287 000	56 000	30 000
Total Assets	10 393 000	5 501 000	5 196 000	5 170 000
Total Retained Equity	1 006 000	1 070 000	67 000	6 000
Total Equity	1 036 000	1 100 000	97 000	36 000
Total Long-Term Debt	9 233 000	4 300 000	5 026 000	5 030 000
Total Current Debt	125 000	101 000	73 000	104 000
Total Equity and Debt	10 393 000	5 501 000	5 196 000	5 170 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	411 000	1 553 000	449 000	214 000
Revenue	411 000	1 553 000	449 000	214 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	62 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	347 000	199 000	253 000	160 000
Operating Profit	65 000	1 353 000	196 000	54 000
Financial Income	1 000	2 000	0	0
Financial Costs	149 000	69 000	131 000	99 000
Financial Balance	−148 000	−67 000	−131 000	−99 000
Dividends	0	0	0	0
Net Income	−65 000	1 003 000	61 000	−44 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 296 000	5 214 000	5 141 000	5 141 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 296 000	5 214 000	5 141 000	5 141 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 296 000	5 214 000	5 141 000	5 141 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	258 000	36 000	14 000
Total Current Assets	98 000	287 000	56 000	30 000
Total Assets	10 393 000	5 501 000	5 196 000	5 170 000
Total Equity	1 036 000	1 100 000	97 000	36 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 233 000	4 300 000	5 026 000	5 030 000
Creditors	28 000	13 000	1 000	37 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	85 000	37 000	67 000	67 000
Total Current Debt	125 000	101 000	73 000	104 000
Total Equity and Debt	10 393 000	5 501 000	5 196 000	5 170 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,27 %	91,18 %	62,89 %	−122,22 %
Debt-to-Equity Ratio	8,91	3,91	51,81	139,72
Operating Profit Margin	15,82 %	87,12 %	43,65 %	25,23 %
Current Ratio	0,78	2,84	0,77	0,29
Quick Ratio	0,78	2,84	0,77	0,29
Equity Ratio	0,1	0,2	0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %