EIENDOM 1624 AS

3611 KONGSBERG

Finances

Return on Equity

−1,71 %

Current Ratio

4,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 368 000	0	0	0
Net Income	−1 468 000	−451 000	−127 000	−48 000
Total Assets	262 232 000	217 125 000	156 022 000	51 800 000
Total Equity	85 816 000	85 006 000	81 480 000	500 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 368 000	0	0	0
Expenditure	7 984 000	581 000	173 000	81 000
Operating Profit	2 383 000	−581 000	−173 000	−81 000
Financial Income	292 000	3 000	11 000	19 000
Financial Costs	4 546 000	0	0	0
Financial Balance	−4 254 000	3 000	11 000	19 000
Earnings Before Tax	−1 870 000	−578 000	−162 000	−62 000
Tax	−403 000	−127 000	−36 000	−14 000
Net Income	−1 468 000	−451 000	−127 000	−48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	239 156 000	209 513 000	150 762 000	45 820 000
Total Current Assets	23 076 000	7 612 000	5 260 000	5 980 000
Total Assets	262 232 000	217 125 000	156 022 000	51 800 000
Total Retained Equity	−2 356 000	−888 000	−438 000	−311 000
Total Equity	85 816 000	85 006 000	81 480 000	500 000
Total Long-Term Debt	171 525 000	113 467 000	66 540 000	42 000 000
Total Current Debt	4 891 000	18 652 000	8 002 000	9 300 000
Total Equity and Debt	262 232 000	217 125 000	156 022 000	51 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 368 000	0	0	0
Revenue	10 368 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	6 158 000	0	0	0
Impairment	0	0	0	0
Expenditure	7 984 000	581 000	173 000	81 000
Operating Profit	2 383 000	−581 000	−173 000	−81 000
Financial Income	292 000	3 000	11 000	19 000
Financial Costs	4 546 000	0	0	0
Financial Balance	−4 254 000	3 000	11 000	19 000
Dividends	0	0	0	0
Net Income	−1 468 000	−451 000	−127 000	−48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	200 039 000	204 658 000	146 518 000	41 576 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 261 000	0	0	0
Total Tangible Assets	234 300 000	204 658 000	146 518 000	41 576 000
Total Fiancial Fixed Assets	4 855 000	4 855 000	4 244 000	4 244 000
Total Fixed Assets	239 156 000	209 513 000	150 762 000	45 820 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 617 000	1 679 000	292 000	3 098 000
Total Current Assets	23 076 000	7 612 000	5 260 000	5 980 000
Total Assets	262 232 000	217 125 000	156 022 000	51 800 000
Total Equity	85 816 000	85 006 000	81 480 000	500 000
Short-Term Group Debt	0	618 000	0	0
Total Long-Term Debt	171 525 000	113 467 000	66 540 000	42 000 000
Creditors	908 000	18 034 000	8 002 000	9 300 000
Unpaid Taxes	473 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 510 000	0	0	0
Total Current Debt	4 891 000	18 652 000	8 002 000	9 300 000
Total Equity and Debt	262 232 000	217 125 000	156 022 000	51 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,71 %	−0,53 %	−0,16 %	−9,6 %
Debt-to-Equity Ratio	2	1,33	0,82	84
Operating Profit Margin	22,98 %	-	-	-
Current Ratio	4,72	0,41	0,66	0,64
Quick Ratio	4,72	0,41	0,66	0,64
Equity Ratio	0,33	0,39	0,52	0,01
Gross Profit Margin	100 %	-	-	-