EIENDOM VÅRVEIEN 22 AS

0581 OSLO

Finances

Share Ownership

Return on Equity

28,95 %

Current Ratio

3,23

Debt-to-Equity Ratio

90,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	734 000	727 000	727 000	872 000
Net Income	22 000	69 000	8 000	9 000
Total Assets	6 973 000	6 945 000	6 783 000	6 808 000
Total Equity	76 000	54 000	47 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	734 000	727 000	727 000	872 000
Expenditure	168 000	100 000	179 000	488 000
Operating Profit	567 000	627 000	548 000	384 000
Financial Income	0	0	0	0
Financial Costs	538 000	538 000	538 000	372 000
Financial Balance	−538 000	−538 000	−538 000	−372 000
Earnings Before Tax	28 000	89 000	10 000	12 000
Tax	6 000	20 000	2 000	3 000
Net Income	22 000	69 000	8 000	9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 931 000	6 767 000	6 767 000	6 767 000
Total Current Assets	42 000	178 000	17 000	42 000
Total Assets	6 973 000	6 945 000	6 783 000	6 808 000
Total Retained Equity	46 000	24 000	17 000	9 000
Total Equity	76 000	54 000	47 000	39 000
Total Long-Term Debt	6 884 000	6 809 000	6 734 000	6 767 000
Total Current Debt	13 000	82 000	2 000	3 000
Total Equity and Debt	6 973 000	6 945 000	6 783 000	6 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	734 000	727 000	727 000	872 000
Revenue	734 000	727 000	727 000	872 000
Cost of Goods Sold	0	15 000	15 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	168 000	100 000	179 000	488 000
Operating Profit	567 000	627 000	548 000	384 000
Financial Income	0	0	0	0
Financial Costs	538 000	538 000	538 000	372 000
Financial Balance	−538 000	−538 000	−538 000	−372 000
Dividends	0	0	0	0
Net Income	22 000	69 000	8 000	9 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 767 000	6 767 000	6 767 000	6 767 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 767 000	6 767 000	6 767 000	6 767 000
Total Fiancial Fixed Assets	164 000	0	0	0
Total Fixed Assets	6 931 000	6 767 000	6 767 000	6 767 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	42 000	42 000	14 000	0
Total Current Assets	42 000	178 000	17 000	42 000
Total Assets	6 973 000	6 945 000	6 783 000	6 808 000
Total Equity	76 000	54 000	47 000	39 000
Short-Term Group Debt	0	80 000	0	0
Total Long-Term Debt	6 884 000	6 809 000	6 734 000	6 767 000
Creditors	7 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	13 000	82 000	2 000	3 000
Total Equity and Debt	6 973 000	6 945 000	6 783 000	6 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,95 %	127,78 %	17,02 %	23,08 %
Debt-to-Equity Ratio	90,58	126,09	143,28	173,51
Operating Profit Margin	77,25 %	86,24 %	75,38 %	44,04 %
Current Ratio	3,23	2,17	8,5	14
Quick Ratio	3,23	2,17	8,5	14
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	97,94 %	97,94 %	100 %