SWG33 EIENDOM AS

0191 OSLO

Finances

Share Ownership

Return on Equity

2,3 %

Current Ratio

0,43

Debt-to-Equity Ratio

1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	81 248 000	78 817 000	0	0
Net Income	15 138 000	14 863 000	13 167 000	8 944 000
Total Assets	1 693 911 000	1 677 726 000	1 769 267 000	1 731 809 000
Total Equity	658 203 000	643 885 000	726 545 000	713 379 000

Income (NOK)	2022	2021	2020	2019
Revenue	81 248 000	78 817 000	0	0
Expenditure	24 780 000	25 015 000	411 000	544 000
Operating Profit	56 469 000	53 802 000	−411 000	−544 000
Financial Income	696 000	2 903 000	52 047 000	35 182 000
Financial Costs	34 747 000	34 641 000	34 756 000	31 518 000
Financial Balance	−34 051 000	−31 738 000	17 291 000	3 664 000
Earnings Before Tax	22 417 000	22 064 000	16 880 000	3 120 000
Tax	7 279 000	7 201 000	3 714 000	−5 823 000
Net Income	15 138 000	14 863 000	13 167 000	8 944 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 688 699 000	1 670 357 000	1 713 941 000	1 691 534 000
Total Current Assets	5 212 000	7 370 000	55 326 000	40 275 000
Total Assets	1 693 911 000	1 677 726 000	1 769 267 000	1 731 809 000
Total Retained Equity	74 874 000	60 556 000	22 116 000	8 949 000
Total Equity	658 203 000	643 885 000	726 545 000	713 379 000
Total Long-Term Debt	1 023 522 000	1 021 644 000	1 037 086 000	1 012 680 000
Total Current Debt	12 186 000	12 197 000	5 636 000	5 750 000
Total Equity and Debt	1 693 911 000	1 677 726 000	1 769 267 000	1 731 809 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	79 342 000	76 910 000	0	0
Other Income	1 907 000	1 907 000	0	0
Revenue	81 248 000	78 817 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	23 775 000	23 775 000	0	0
Impairment	0	0	0	0
Expenditure	24 780 000	25 015 000	411 000	544 000
Operating Profit	56 469 000	53 802 000	−411 000	−544 000
Financial Income	696 000	2 903 000	52 047 000	35 182 000
Financial Costs	34 747 000	34 641 000	34 756 000	31 518 000
Financial Balance	−34 051 000	−31 738 000	17 291 000	3 664 000
Dividends	0	0	0	0
Net Income	15 138 000	14 863 000	13 167 000	8 944 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	2 115 000	5 829 000
Real Eastate	1 643 196 000	1 666 971 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 643 196 000	1 666 971 000	0	0
Total Fiancial Fixed Assets	45 503 000	3 385 000	1 711 826 000	1 685 705 000
Total Fixed Assets	1 688 699 000	1 670 357 000	1 713 941 000	1 691 534 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 229 000	4 766 000	5 189 000	6 132 000
Total Current Assets	5 212 000	7 370 000	55 326 000	40 275 000
Total Assets	1 693 911 000	1 677 726 000	1 769 267 000	1 731 809 000
Total Equity	658 203 000	643 885 000	726 545 000	713 379 000
Short-Term Group Debt	1 128 000	5 801 000	0	44 000
Total Long-Term Debt	1 023 522 000	1 021 644 000	1 037 086 000	1 012 680 000
Creditors	0	185 000	20 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	5 888 000	5 706 000	5 616 000	5 706 000
Total Current Debt	12 186 000	12 197 000	5 636 000	5 750 000
Total Equity and Debt	1 693 911 000	1 677 726 000	1 769 267 000	1 731 809 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,3 %	2,31 %	1,81 %	1,25 %
Debt-to-Equity Ratio	1,56	1,59	1,43	1,42
Operating Profit Margin	69,5 %	68,26 %	-	-
Current Ratio	0,43	0,6	9,82	7
Quick Ratio	0,43	0,6	9,82	7
Equity Ratio	0,39	0,38	0,41	0,41
Gross Profit Margin	100 %	100 %	-	-