3X EIENDOM AS

4306 SANDNES

Finances

Share Ownership

Return on Equity

22,97 %

Current Ratio

2,4

Debt-to-Equity Ratio

10,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	300 000	324 000	300 000	286 000
Net Income	65 000	89 000	74 000	32 000
Total Assets	3 202 000	3 275 000	3 323 000	3 372 000
Total Equity	283 000	218 000	129 000	55 000

Income (NOK)	2022	2021	2020	2019
Revenue	300 000	324 000	300 000	286 000
Expenditure	81 000	104 000	83 000	107 000
Operating Profit	219 000	219 000	217 000	179 000
Financial Income	0	0	0	0
Financial Costs	136 000	106 000	122 000	137 000
Financial Balance	−136 000	−106 000	−122 000	−137 000
Earnings Before Tax	84 000	114 000	95 000	41 000
Tax	18 000	25 000	21 000	9 000
Net Income	65 000	89 000	74 000	32 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 154 000	3 223 000	3 292 000	3 361 000
Total Current Assets	48 000	52 000	31 000	11 000
Total Assets	3 202 000	3 275 000	3 323 000	3 372 000
Total Retained Equity	243 000	178 000	89 000	15 000
Total Equity	283 000	218 000	129 000	55 000
Total Long-Term Debt	2 898 000	3 031 000	3 172 000	3 316 000
Total Current Debt	20 000	26 000	22 000	1 000
Total Equity and Debt	3 202 000	3 275 000	3 323 000	3 372 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	24 000	0	0
Other Income	300 000	300 000	300 000	286 000
Revenue	300 000	324 000	300 000	286 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	69 000	69 000	69 000	69 000
Impairment	0	0	0	0
Expenditure	81 000	104 000	83 000	107 000
Operating Profit	219 000	219 000	217 000	179 000
Financial Income	0	0	0	0
Financial Costs	136 000	106 000	122 000	137 000
Financial Balance	−136 000	−106 000	−122 000	−137 000
Dividends	0	0	0	0
Net Income	65 000	89 000	74 000	32 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 154 000	3 223 000	3 292 000	3 361 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 154 000	3 223 000	3 292 000	3 361 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 154 000	3 223 000	3 292 000	3 361 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	52 000	31 000	11 000
Total Current Assets	48 000	52 000	31 000	11 000
Total Assets	3 202 000	3 275 000	3 323 000	3 372 000
Total Equity	283 000	218 000	129 000	55 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 898 000	3 031 000	3 172 000	3 316 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	20 000	26 000	22 000	1 000
Total Equity and Debt	3 202 000	3 275 000	3 323 000	3 372 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,97 %	40,83 %	57,36 %	58,18 %
Debt-to-Equity Ratio	10,24	13,9	24,59	60,29
Operating Profit Margin	73 %	67,59 %	72,33 %	62,59 %
Current Ratio	2,4	2	1,41	11
Quick Ratio	2,4	2	1,41	11
Equity Ratio	0,09	0,07	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %