FOB EIENDOM AS

2166 OPPAKER

Finances

Return on Equity

13,29 %

Current Ratio

Debt-to-Equity Ratio

−3,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	137 000	1 323 000	332 000	0
Net Income	−134 000	130 000	−953 000	−81 000
Total Assets	12 416 000	12 603 000	19 936 000	4 370 000
Total Equity	−1 008 000	−874 000	−1 004 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	137 000	1 323 000	332 000	0
Expenditure	244 000	977 000	742 000	49 000
Operating Profit	−107 000	346 000	−410 000	−49 000
Financial Income	0	0	1 000	0
Financial Costs	27 000	217 000	544 000	32 000
Financial Balance	−27 000	−217 000	−543 000	−32 000
Earnings Before Tax	−134 000	130 000	−953 000	−81 000
Tax	0	0	0	0
Net Income	−134 000	130 000	−953 000	−81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 371 000	12 371 000	12 151 000	3 838 000
Total Current Assets	46 000	232 000	7 786 000	533 000
Total Assets	12 416 000	12 603 000	19 936 000	4 370 000
Total Retained Equity	−1 038 000	−904 000	−1 034 000	−81 000
Total Equity	−1 008 000	−874 000	−1 004 000	−51 000
Total Long-Term Debt	3 793 000	4 135 000	12 500 000	4 000 000
Total Current Debt	9 631 000	9 343 000	8 441 000	421 000
Total Equity and Debt	12 416 000	12 603 000	19 936 000	4 370 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	137 000	483 000	272 000	0
Other Income	0	840 000	60 000	0
Revenue	137 000	1 323 000	332 000	0
Cost of Goods Sold	192 000	614 000	0	0
Salary Costs	0	241 000	269 000	27 000
Depreciation	0	0	0	7 000
Impairment	0	0	0	0
Expenditure	244 000	977 000	742 000	49 000
Operating Profit	−107 000	346 000	−410 000	−49 000
Financial Income	0	0	1 000	0
Financial Costs	27 000	217 000	544 000	32 000
Financial Balance	−27 000	−217 000	−543 000	−32 000
Dividends	0	0	0	0
Net Income	−134 000	130 000	−953 000	−81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	3 757 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	3 757 000
Total Fiancial Fixed Assets	12 371 000	12 371 000	12 151 000	80 000
Total Fixed Assets	12 371 000	12 371 000	12 151 000	3 838 000
Stock	0	0	7 663 000	0
Total Investments	0	0	0	0
Cash, Bank	83 000	72 000	117 000	522 000
Total Current Assets	46 000	232 000	7 786 000	533 000
Total Assets	12 416 000	12 603 000	19 936 000	4 370 000
Total Equity	−1 008 000	−874 000	−1 004 000	−51 000
Short-Term Group Debt	9 091 000	2 550 000	2 550 000	360 000
Total Long-Term Debt	3 793 000	4 135 000	12 500 000	4 000 000
Creditors	100 000	125 000	480 000	11 000
Unpaid Taxes	0	53 000	−28 000	6 000
Dividends	0	0	0	0
Other Current Debt	440 000	6 615 000	5 438 000	44 000
Total Current Debt	9 631 000	9 343 000	8 441 000	421 000
Total Equity and Debt	12 416 000	12 603 000	19 936 000	4 370 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,29 %	−14,87 %	94,92 %	158,82 %
Debt-to-Equity Ratio	−3,76	−4,73	−12,45	−78,43
Operating Profit Margin	−78,1 %	26,15 %	−123,49 %	-
Current Ratio	0	0,02	0,92	1,27
Quick Ratio	0	0,02	10,01	1,27
Equity Ratio	−0,08	−0,07	−0,05	−0,01
Gross Profit Margin	−40,15 %	53,59 %	100 %	-