ALT FOR EIENDOM AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

−1 102,33 %

Current Ratio

0,77

Debt-to-Equity Ratio

−2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 522 000	3 933 000	3 168 000	137 000
Net Income	474 000	−179 000	−257 000	−110 000
Total Assets	427 000	368 000	351 000	59 000
Total Equity	−43 000	−517 000	−338 000	−80 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 522 000	3 933 000	3 168 000	137 000
Expenditure	1 984 000	4 060 000	3 421 000	247 000
Operating Profit	538 000	−128 000	−255 000	−110 000
Financial Income	0	4 000	0	0
Financial Costs	47 000	55 000	3 000	0
Financial Balance	−47 000	−51 000	−3 000	0
Earnings Before Tax	491 000	−179 000	−257 000	−110 000
Tax	17 000	0	0	0
Net Income	474 000	−179 000	−257 000	−110 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	141 000	183 000	158 000	34 000
Total Current Assets	286 000	185 000	193 000	25 000
Total Assets	427 000	368 000	351 000	59 000
Total Retained Equity	−73 000	−547 000	−368 000	−110 000
Total Equity	−43 000	−517 000	−338 000	−80 000
Total Long-Term Debt	98 000	213 000	327 000	157 000
Total Current Debt	372 000	672 000	362 000	−17 000
Total Equity and Debt	427 000	368 000	351 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 522 000	3 926 000	3 168 000	137 000
Other Income	0	7 000	0	0
Revenue	2 522 000	3 933 000	3 168 000	137 000
Cost of Goods Sold	79 000	105 000	1 247 000	65 000
Salary Costs	717 000	1 765 000	1 012 000	0
Depreciation	24 000	37 000	26 000	2 000
Impairment	0	0	0	0
Expenditure	1 984 000	4 060 000	3 421 000	247 000
Operating Profit	538 000	−128 000	−255 000	−110 000
Financial Income	0	4 000	0	0
Financial Costs	47 000	55 000	3 000	0
Financial Balance	−47 000	−51 000	−3 000	0
Dividends	0	0	0	0
Net Income	474 000	−179 000	−257 000	−110 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	58 000	65 000	27 000	34 000
Fixtures	41 000	58 000	131 000	0
Total Tangible Assets	99 000	123 000	158 000	34 000
Total Fiancial Fixed Assets	42 000	59 000	0	0
Total Fixed Assets	141 000	183 000	158 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	112 000	114 000	197 000	2 000
Total Current Assets	286 000	185 000	193 000	25 000
Total Assets	427 000	368 000	351 000	59 000
Total Equity	−43 000	−517 000	−338 000	−80 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	98 000	213 000	327 000	157 000
Creditors	80 000	86 000	30 000	−2 000
Unpaid Taxes	191 000	406 000	186 000	−8 000
Dividends	0	0	0	0
Other Current Debt	88 000	180 000	146 000	−7 000
Total Current Debt	372 000	672 000	362 000	−17 000
Total Equity and Debt	427 000	368 000	351 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 102,33 %	34,62 %	76,04 %	137,5 %
Debt-to-Equity Ratio	−2,28	−0,41	−0,97	−1,96
Operating Profit Margin	21,33 %	−3,25 %	−8,05 %	−80,29 %
Current Ratio	0,77	0,28	0,53	−1,47
Quick Ratio	0,77	0,28	0,53	−1,47
Equity Ratio	−0,1	−1,4	−0,96	−1,36
Gross Profit Margin	96,87 %	97,33 %	60,64 %	52,55 %