FINANSEIENDOM AS

0667 OSLO

Finances

Return on Equity

−1,66 %

Current Ratio

2,4

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 843 000	2 892 000	1 864 000	1 033 000
Net Income	−7 000	372 000	237 000	82 000
Total Assets	1 334 000	1 486 000	1 127 000	402 000
Total Equity	422 000	432 000	119 000	77 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 843 000	2 892 000	1 864 000	1 033 000
Expenditure	4 796 000	2 402 000	1 543 000	883 000
Operating Profit	47 000	490 000	321 000	149 000
Financial Income	2 000	0	0	0
Financial Costs	52 000	26 000	13 000	0
Financial Balance	−50 000	−26 000	−13 000	0
Earnings Before Tax	−3 000	464 000	308 000	149 000
Tax	5 000	93 000	71 000	67 000
Net Income	−7 000	372 000	237 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	312 000	429 000	555 000	0
Total Current Assets	1 022 000	1 057 000	571 000	402 000
Total Assets	1 334 000	1 486 000	1 127 000	402 000
Total Retained Equity	392 000	402 000	89 000	47 000
Total Equity	422 000	432 000	119 000	77 000
Total Long-Term Debt	487 000	549 000	573 000	0
Total Current Debt	425 000	504 000	434 000	325 000
Total Equity and Debt	1 334 000	1 486 000	1 127 000	402 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 843 000	2 882 000	1 864 000	1 033 000
Other Income	0	10 000	0	0
Revenue	4 843 000	2 892 000	1 864 000	1 033 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 512 000	1 162 000	646 000	622 000
Depreciation	117 000	117 000	39 000	0
Impairment	0	0	0	0
Expenditure	4 796 000	2 402 000	1 543 000	883 000
Operating Profit	47 000	490 000	321 000	149 000
Financial Income	2 000	0	0	0
Financial Costs	52 000	26 000	13 000	0
Financial Balance	−50 000	−26 000	−13 000	0
Dividends	0	0	0	0
Net Income	−7 000	372 000	237 000	82 000

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	0	0	0	0
Fixtures	312 000	429 000	546 000	0
Total Tangible Assets	312 000	429 000	546 000	0
Total Fiancial Fixed Assets	0	0	9 000	0
Total Fixed Assets	312 000	429 000	555 000	0
Stock	0	0	0	0
Total Investments	21 000	42 000	0	0
Cash, Bank	805 000	784 000	438 000	205 000
Total Current Assets	1 022 000	1 057 000	571 000	402 000
Total Assets	1 334 000	1 486 000	1 127 000	402 000
Total Equity	422 000	432 000	119 000	77 000
Short-Term Group Debt	5 000	75 000	194 000	60 000
Total Long-Term Debt	487 000	549 000	573 000	0
Creditors	45 000	33 000	18 000	6 000
Unpaid Taxes	54 000	131 000	57 000	62 000
Dividends	0	0	0	0
Other Current Debt	306 000	215 000	93 000	141 000
Total Current Debt	425 000	504 000	434 000	325 000
Total Equity and Debt	1 334 000	1 486 000	1 127 000	402 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,66 %	86,11 %	199,16 %	106,49 %
Debt-to-Equity Ratio	1,15	1,27	4,82	0
Operating Profit Margin	0,97 %	16,94 %	17,22 %	14,42 %
Current Ratio	2,4	2,1	1,32	1,24
Quick Ratio	2,4	2,1	1,32	1,24
Equity Ratio	0,32	0,29	0,11	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %