ØYGÅRDSVEIEN 27 AS

7194 BRANDSFJORD

Finances

Share Ownership

Return on Equity

−5,88 %

Current Ratio

5,17

Debt-to-Equity Ratio

169,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	251 000	56 000
Net Income	−1 000	51 000	33 000	−115 000
Total Assets	2 919 000	2 380 000	2 446 000	2 525 000
Total Equity	17 000	18 000	−33 000	−65 000

Income (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	251 000	56 000
Expenditure	153 000	116 000	127 000	122 000
Operating Profit	99 000	136 000	124 000	−66 000
Financial Income	0	0	0	0
Financial Costs	100 000	85 000	92 000	50 000
Financial Balance	−100 000	−85 000	−92 000	−50 000
Earnings Before Tax	−1 000	51 000	33 000	−115 000
Tax	0	0	0	0
Net Income	−1 000	51 000	33 000	−115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 800 000	2 275 000	2 363 000	2 455 000
Total Current Assets	119 000	105 000	83 000	70 000
Total Assets	2 919 000	2 380 000	2 446 000	2 525 000
Total Retained Equity	−33 000	−32 000	−83 000	−115 000
Total Equity	17 000	18 000	−33 000	−65 000
Total Long-Term Debt	2 879 000	2 354 000	2 472 000	2 590 000
Total Current Debt	23 000	8 000	7 000	0
Total Equity and Debt	2 919 000	2 380 000	2 446 000	2 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	2 000	0
Other Income	252 000	252 000	249 000	56 000
Revenue	252 000	252 000	251 000	56 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	91 000	88 000	92 000	96 000
Impairment	0	0	0	0
Expenditure	153 000	116 000	127 000	122 000
Operating Profit	99 000	136 000	124 000	−66 000
Financial Income	0	0	0	0
Financial Costs	100 000	85 000	92 000	50 000
Financial Balance	−100 000	−85 000	−92 000	−50 000
Dividends	0	0	0	0
Net Income	−1 000	51 000	33 000	−115 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 800 000	2 275 000	2 363 000	2 455 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 800 000	2 275 000	2 363 000	2 455 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 800 000	2 275 000	2 363 000	2 455 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	119 000	105 000	79 000	39 000
Total Current Assets	119 000	105 000	83 000	70 000
Total Assets	2 919 000	2 380 000	2 446 000	2 525 000
Total Equity	17 000	18 000	−33 000	−65 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 879 000	2 354 000	2 472 000	2 590 000
Creditors	1 000	1 000	1 000	0
Unpaid Taxes	6 000	7 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	16 000	0	0	0
Total Current Debt	23 000	8 000	7 000	0
Total Equity and Debt	2 919 000	2 380 000	2 446 000	2 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,88 %	283,33 %	−100 %	176,92 %
Debt-to-Equity Ratio	169,35	130,78	−74,91	−39,85
Operating Profit Margin	39,29 %	53,97 %	49,4 %	−117,86 %
Current Ratio	5,17	13,13	11,86	-
Quick Ratio	5,17	13,13	11,86	-
Equity Ratio	0,01	0,01	−0,01	−0,03
Gross Profit Margin	100 %	100 %	100 %	100 %