OI EIENDOM AS

7800 NAMSOS

Finances

Share Ownership

Return on Equity

20,37 %

Current Ratio

6,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	513 000	116 000	54 000	0
Net Income	110 000	15 000	−21 000	1 000
Total Assets	638 000	4 540 000	3 031 000	296 000
Total Equity	540 000	1 730 000	1 715 000	296 000

Income (NOK)	2022	2021	2020	2019
Revenue	513 000	116 000	54 000	0
Expenditure	296 000	205 000	58 000	0
Operating Profit	218 000	−89 000	−3 000	0
Financial Income	0	121 000	0	0
Financial Costs	43 000	47 000	24 000	0
Financial Balance	−43 000	74 000	−24 000	0
Earnings Before Tax	175 000	−15 000	−27 000	0
Tax	65 000	−30 000	−6 000	−1 000
Net Income	110 000	15 000	−21 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	43 000	4 348 000	2 897 000	1 000
Total Current Assets	595 000	192 000	134 000	295 000
Total Assets	638 000	4 540 000	3 031 000	296 000
Total Retained Equity	140 000	30 000	15 000	1 000
Total Equity	540 000	1 730 000	1 715 000	296 000
Total Long-Term Debt	0	2 783 000	1 294 000	0
Total Current Debt	98 000	27 000	21 000	0
Total Equity and Debt	638 000	4 540 000	3 031 000	296 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	513 000	116 000	54 000	0
Revenue	513 000	116 000	54 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	31 000	24 000	2 000	0
Impairment	0	0	0	0
Expenditure	296 000	205 000	58 000	0
Operating Profit	218 000	−89 000	−3 000	0
Financial Income	0	121 000	0	0
Financial Costs	43 000	47 000	24 000	0
Financial Balance	−43 000	74 000	−24 000	0
Dividends	0	0	0	0
Net Income	110 000	15 000	−21 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	26 000	0	1 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	172 000	91 000	0
Total Tangible Assets	7 000	172 000	91 000	0
Total Fiancial Fixed Assets	15 000	4 150 000	2 806 000	0
Total Fixed Assets	43 000	4 348 000	2 897 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	595 000	192 000	82 000	295 000
Total Current Assets	595 000	192 000	134 000	295 000
Total Assets	638 000	4 540 000	3 031 000	296 000
Total Equity	540 000	1 730 000	1 715 000	296 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 783 000	1 294 000	0
Creditors	27 000	17 000	21 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	10 000	1 000	0
Total Current Debt	98 000	27 000	21 000	0
Total Equity and Debt	638 000	4 540 000	3 031 000	296 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,37 %	0,87 %	−1,22 %	0,34 %
Debt-to-Equity Ratio	0	1,61	0,75	0
Operating Profit Margin	42,5 %	−76,72 %	−5,56 %	-
Current Ratio	6,07	7,11	6,38	-
Quick Ratio	6,07	7,11	6,38	-
Equity Ratio	0,85	0,38	0,57	1
Gross Profit Margin	100 %	100 %	100 %	-