ODINS EIENDOM AS

7055 RANHEIM

Finances

Share Ownership

Return on Equity

19,11 %

Current Ratio

169,5

Debt-to-Equity Ratio

−9,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	67 000	25 000	10 000	0
Net Income	−43 000	−116 000	−86 000	−75 000
Total Assets	1 840 000	1 438 000	1 178 000	521 000
Total Equity	−225 000	−181 000	−65 000	21 000

Income (NOK)	2022	2021	2020	2019
Revenue	67 000	25 000	10 000	0
Expenditure	112 000	141 000	95 000	89 000
Operating Profit	−45 000	−116 000	−86 000	−89 000
Financial Income	2 000	0	0	15 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	0	0	14 000
Earnings Before Tax	−43 000	−116 000	−86 000	−75 000
Tax	0	0	0	0
Net Income	−43 000	−116 000	−86 000	−75 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 502 000	1 400 000	1 129 000	0
Total Current Assets	339 000	37 000	49 000	521 000
Total Assets	1 840 000	1 438 000	1 178 000	521 000
Total Retained Equity	−319 000	−276 000	−159 000	−74 000
Total Equity	−225 000	−181 000	−65 000	21 000
Total Long-Term Debt	2 063 000	1 614 000	1 242 000	500 000
Total Current Debt	2 000	5 000	1 000	1 000
Total Equity and Debt	1 840 000	1 438 000	1 178 000	521 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	67 000	25 000	6 000	0
Other Income	0	0	4 000	0
Revenue	67 000	25 000	10 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	80 000	30 000	0	0
Impairment	0	0	0	0
Expenditure	112 000	141 000	95 000	89 000
Operating Profit	−45 000	−116 000	−86 000	−89 000
Financial Income	2 000	0	0	15 000
Financial Costs	0	0	0	1 000
Financial Balance	2 000	0	0	14 000
Dividends	0	0	0	0
Net Income	−43 000	−116 000	−86 000	−75 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 130 000	1 130 000	1 129 000	0
Machinery and Plant Facilities	371 000	270 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 502 000	1 400 000	1 129 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 502 000	1 400 000	1 129 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	3 000	2 000	10 000
Total Current Assets	339 000	37 000	49 000	521 000
Total Assets	1 840 000	1 438 000	1 178 000	521 000
Total Equity	−225 000	−181 000	−65 000	21 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 063 000	1 614 000	1 242 000	500 000
Creditors	2 000	1 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	4 000	0	0
Total Current Debt	2 000	5 000	1 000	1 000
Total Equity and Debt	1 840 000	1 438 000	1 178 000	521 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,11 %	64,09 %	132,31 %	−357,14 %
Debt-to-Equity Ratio	−9,17	−8,92	−19,11	23,81
Operating Profit Margin	−67,16 %	−464 %	−860 %	-
Current Ratio	169,5	7,4	49	521
Quick Ratio	169,5	7,4	49	521
Equity Ratio	−0,12	−0,13	−0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	-

Rotate your device to see the full table