OBSIDIAN EIENDOM AS

5521 HAUGESUND

Finances

Share Ownership

Return on Equity

9,64 %

Current Ratio

0,13

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	462 000	264 000	153 000	51 000
Net Income	177 000	71 000	42 000	37 000
Total Assets	6 963 000	5 345 000	3 051 000	1 606 000
Total Equity	1 836 000	1 664 000	1 598 000	1 562 000

Income (NOK)	2022	2021	2020	2019
Revenue	462 000	264 000	153 000	51 000
Expenditure	164 000	131 000	85 000	4 000
Operating Profit	297 000	132 000	68 000	47 000
Financial Income	0	0	0	0
Financial Costs	70 000	41 000	15 000	0
Financial Balance	−70 000	−41 000	−15 000	0
Earnings Before Tax	227 000	91 000	53 000	47 000
Tax	50 000	20 000	12 000	10 000
Net Income	177 000	71 000	42 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 665 000	4 996 000	2 746 000	1 166 000
Total Current Assets	298 000	349 000	305 000	440 000
Total Assets	6 963 000	5 345 000	3 051 000	1 606 000
Total Retained Equity	306 000	134 000	68 000	32 000
Total Equity	1 836 000	1 664 000	1 598 000	1 562 000
Total Long-Term Debt	2 771 000	1 363 000	1 400 000	0
Total Current Debt	2 356 000	2 318 000	52 000	44 000
Total Equity and Debt	6 963 000	5 345 000	3 051 000	1 606 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	462 000	264 000	153 000	51 000
Revenue	462 000	264 000	153 000	51 000
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	164 000	131 000	85 000	4 000
Operating Profit	297 000	132 000	68 000	47 000
Financial Income	0	0	0	0
Financial Costs	70 000	41 000	15 000	0
Financial Balance	−70 000	−41 000	−15 000	0
Dividends	0	0	0	0
Net Income	177 000	71 000	42 000	37 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 665 000	4 996 000	2 746 000	1 166 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 665 000	4 996 000	2 746 000	1 166 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 665 000	4 996 000	2 746 000	1 166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	298 000	349 000	305 000	440 000
Total Current Assets	298 000	349 000	305 000	440 000
Total Assets	6 963 000	5 345 000	3 051 000	1 606 000
Total Equity	1 836 000	1 664 000	1 598 000	1 562 000
Short-Term Group Debt	0	0	13 000	6 000
Total Long-Term Debt	2 771 000	1 363 000	1 400 000	0
Creditors	2 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 306 000	2 299 000	29 000	29 000
Total Current Debt	2 356 000	2 318 000	52 000	44 000
Total Equity and Debt	6 963 000	5 345 000	3 051 000	1 606 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,64 %	4,27 %	2,63 %	2,37 %
Debt-to-Equity Ratio	1,51	0,82	0,88	0
Operating Profit Margin	64,29 %	50 %	44,44 %	92,16 %
Current Ratio	0,13	0,15	5,87	10
Quick Ratio	0,13	0,15	5,87	10
Equity Ratio	0,26	0,31	0,52	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %