BERLIN EIENDOM OMIKRON AS

0278 OSLO

Finances

Share Ownership

Return on Equity

13,3 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−556 000	−2 459 000	−684 000	−415 000
Total Assets	60 701 000	21 435 000	14 389 000	9 994 000
Total Equity	−4 180 000	−3 624 000	−1 165 000	−481 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	632 000	310 000	482 000	248 000
Operating Profit	−632 000	−311 000	−482 000	−248 000
Financial Income	2 481 000	197 000	234 000	56 000
Financial Costs	2 405 000	2 345 000	437 000	222 000
Financial Balance	76 000	−2 148 000	−203 000	−166 000
Earnings Before Tax	−556 000	−2 459 000	−684 000	−415 000
Tax	0	0	0	0
Net Income	−556 000	−2 459 000	−684 000	−415 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	59 466 000	21 236 000	14 165 000	9 242 000
Total Current Assets	1 235 000	199 000	224 000	752 000
Total Assets	60 701 000	21 435 000	14 389 000	9 994 000
Total Retained Equity	−4 280 000	−3 724 000	−1 265 000	−581 000
Total Equity	−4 180 000	−3 624 000	−1 165 000	−481 000
Total Long-Term Debt	0	24 535 000	15 218 000	10 243 000
Total Current Debt	64 881 000	524 000	336 000	232 000
Total Equity and Debt	60 701 000	21 435 000	14 389 000	9 994 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	456 000	285 000	291 000	228 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	632 000	310 000	482 000	248 000
Operating Profit	−632 000	−311 000	−482 000	−248 000
Financial Income	2 481 000	197 000	234 000	56 000
Financial Costs	2 405 000	2 345 000	437 000	222 000
Financial Balance	76 000	−2 148 000	−203 000	−166 000
Dividends	0	0	0	0
Net Income	−556 000	−2 459 000	−684 000	−415 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	59 466 000	21 236 000	14 165 000	9 242 000
Total Fixed Assets	59 466 000	21 236 000	14 165 000	9 242 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	617 000	46 000	90 000	752 000
Total Current Assets	1 235 000	199 000	224 000	752 000
Total Assets	60 701 000	21 435 000	14 389 000	9 994 000
Total Equity	−4 180 000	−3 624 000	−1 165 000	−481 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	24 535 000	15 218 000	10 243 000
Creditors	0	0	7 000	7 000
Unpaid Taxes	99 000	70 000	49 000	90 000
Dividends	0	0	0	0
Other Current Debt	64 782 000	454 000	279 000	135 000
Total Current Debt	64 881 000	524 000	336 000	232 000
Total Equity and Debt	60 701 000	21 435 000	14 389 000	9 994 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,3 %	67,85 %	58,71 %	86,28 %
Debt-to-Equity Ratio	−0	−6,77	−13,06	−21,3
Operating Profit Margin	-	-	-	-
Current Ratio	0,02	0,38	0,67	3,24
Quick Ratio	0,02	0,38	0,67	3,24
Equity Ratio	−0,07	−0,17	−0,08	−0,05
Gross Profit Margin	-	-	-	-