INNSTADVIKA EIENDOM AS

8300 SVOLVÆR

Finances

Share Ownership

Return on Equity

−65,3 %

Current Ratio

139

Debt-to-Equity Ratio

9,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	218 000	213 000	212 000	481 000
Net Income	−143 000	−105 000	−45 000	−63 000
Total Assets	2 342 000	2 622 000	2 324 000	2 447 000
Total Equity	219 000	362 000	467 000	512 000

Income (NOK)	2022	2021	2020	2019
Revenue	218 000	213 000	212 000	481 000
Expenditure	253 000	247 000	169 000	460 000
Operating Profit	−36 000	−34 000	43 000	21 000
Financial Income	0	0	0	0
Financial Costs	107 000	71 000	89 000	85 000
Financial Balance	−107 000	−71 000	−89 000	−85 000
Earnings Before Tax	−143 000	−105 000	−45 000	−63 000
Tax	0	0	0	0
Net Income	−143 000	−105 000	−45 000	−63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 203 000	2 252 000	2 301 000	2 350 000
Total Current Assets	139 000	370 000	23 000	96 000
Total Assets	2 342 000	2 622 000	2 324 000	2 447 000
Total Retained Equity	−531 000	−383 000	−277 000	−232 000
Total Equity	219 000	362 000	467 000	512 000
Total Long-Term Debt	2 121 000	2 236 000	1 856 000	1 935 000
Total Current Debt	1 000	24 000	1 000	0
Total Equity and Debt	2 342 000	2 622 000	2 324 000	2 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	262 000
Other Income	218 000	213 000	212 000	219 000
Revenue	218 000	213 000	212 000	481 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	49 000	49 000	49 000	49 000
Impairment	0	0	0	0
Expenditure	253 000	247 000	169 000	460 000
Operating Profit	−36 000	−34 000	43 000	21 000
Financial Income	0	0	0	0
Financial Costs	107 000	71 000	89 000	85 000
Financial Balance	−107 000	−71 000	−89 000	−85 000
Dividends	0	0	0	0
Net Income	−143 000	−105 000	−45 000	−63 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 203 000	2 252 000	2 301 000	2 350 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 203 000	2 252 000	2 301 000	2 350 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 203 000	2 252 000	2 301 000	2 350 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	126 000	357 000	13 000	87 000
Total Current Assets	139 000	370 000	23 000	96 000
Total Assets	2 342 000	2 622 000	2 324 000	2 447 000
Total Equity	219 000	362 000	467 000	512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 121 000	2 236 000	1 856 000	1 935 000
Creditors	1 000	24 000	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	24 000	1 000	0
Total Equity and Debt	2 342 000	2 622 000	2 324 000	2 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−65,3 %	−29,01 %	−9,64 %	−12,3 %
Debt-to-Equity Ratio	9,68	6,18	3,97	3,78
Operating Profit Margin	−16,51 %	−15,96 %	20,28 %	4,37 %
Current Ratio	139	15,42	23	-
Quick Ratio	139	15,42	23	-
Equity Ratio	0,09	0,14	0,2	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %