SG51 EIENDOM AS

0191 OSLO

Finances

Share Ownership

Return on Equity

18,08 %

Current Ratio

21,5

Debt-to-Equity Ratio

−3,02

Key figures (NOK)	2021	2020	2019	2018
Revenue	204 000	0	0	0
Net Income	−600 000	−700 000	−1 526 000	−523 000
Total Assets	6 710 000	7 082 000	6 992 000	7 439 000
Total Equity	−3 319 000	−2 719 000	−2 019 000	−493 000

Income (NOK)	2021	2020	2019	2018
Revenue	204 000	0	0	0
Expenditure	336 000	234 000	926 000	439 000
Operating Profit	−133 000	−234 000	−926 000	−439 000
Financial Income	15 000	24 000	3 000	0
Financial Costs	483 000	491 000	456 000	232 000
Financial Balance	−468 000	−467 000	−453 000	−232 000
Earnings Before Tax	−600 000	−700 000	−1 378 000	−671 000
Tax	0	0	148 000	−148 000
Net Income	−600 000	−700 000	−1 526 000	−523 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	6 494 000	6 743 000	6 526 000	7 362 000
Total Current Assets	215 000	340 000	466 000	76 000
Total Assets	6 710 000	7 082 000	6 992 000	7 439 000
Total Retained Equity	−3 349 000	−2 749 000	−2 049 000	−523 000
Total Equity	−3 319 000	−2 719 000	−2 019 000	−493 000
Total Long-Term Debt	10 019 000	9 685 000	8 862 000	7 700 000
Total Current Debt	10 000	116 000	149 000	232 000
Total Equity and Debt	6 710 000	7 082 000	6 992 000	7 439 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	0	0
Other Income	204 000	0	0	0
Revenue	204 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	336 000	234 000	926 000	439 000
Operating Profit	−133 000	−234 000	−926 000	−439 000
Financial Income	15 000	24 000	3 000	0
Financial Costs	483 000	491 000	456 000	232 000
Financial Balance	−468 000	−467 000	−453 000	−232 000
Dividends	0	0	0	0
Net Income	−600 000	−700 000	−1 526 000	−523 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	148 000
Real Eastate	6 484 000	6 481 000	6 274 000	7 215 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 484 000	6 481 000	6 274 000	7 215 000
Total Fiancial Fixed Assets	10 000	262 000	252 000	0
Total Fixed Assets	6 494 000	6 743 000	6 526 000	7 362 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	1 000	89 000	76 000
Total Current Assets	215 000	340 000	466 000	76 000
Total Assets	6 710 000	7 082 000	6 992 000	7 439 000
Total Equity	−3 319 000	−2 719 000	−2 019 000	−493 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 019 000	9 685 000	8 862 000	7 700 000
Creditors	4 000	116 000	54 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	6 000	0	95 000	232 000
Total Current Debt	10 000	116 000	149 000	232 000
Total Equity and Debt	6 710 000	7 082 000	6 992 000	7 439 000

Financial indicators	2021	2020	2019	2018
Return on Equity	18,08 %	25,74 %	75,58 %	106,09 %
Debt-to-Equity Ratio	−3,02	−3,56	−4,39	−15,62
Operating Profit Margin	−65,2 %	-	-	-
Current Ratio	21,5	2,93	3,13	0,33
Quick Ratio	21,5	2,93	3,13	0,33
Equity Ratio	−0,49	−0,38	−0,29	−0,07
Gross Profit Margin	100 %	-	-	-