G22 EIENDOM AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

36,51 %

Current Ratio

37,68

Debt-to-Equity Ratio

−9,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−157 000	−168 000	−125 000	−10 000
Total Assets	3 652 000	3 397 000	3 050 000	2 229 000
Total Equity	−430 000	−273 000	−105 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	85 000	117 000	83 000	6 000
Operating Profit	−85 000	−117 000	−83 000	−5 000
Financial Income	0	0	0	0
Financial Costs	116 000	99 000	78 000	8 000
Financial Balance	−116 000	−99 000	−78 000	−8 000
Earnings Before Tax	−201 000	−216 000	−161 000	−14 000
Tax	−44 000	−47 000	−35 000	−4 000
Net Income	−157 000	−168 000	−125 000	−10 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 484 000	2 198 000	2 170 000	2 187 000
Total Current Assets	1 168 000	1 199 000	880 000	42 000
Total Assets	3 652 000	3 397 000	3 050 000	2 229 000
Total Retained Equity	−460 000	−303 000	−135 000	−10 000
Total Equity	−430 000	−273 000	−105 000	20 000
Total Long-Term Debt	4 051 000	3 665 000	3 097 000	2 208 000
Total Current Debt	31 000	5 000	58 000	0
Total Equity and Debt	3 652 000	3 397 000	3 050 000	2 229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	19 000	19 000	19 000	3 000
Impairment	0	0	0	0
Expenditure	85 000	117 000	83 000	6 000
Operating Profit	−85 000	−117 000	−83 000	−5 000
Financial Income	0	0	0	0
Financial Costs	116 000	99 000	78 000	8 000
Financial Balance	−116 000	−99 000	−78 000	−8 000
Dividends	0	0	0	0
Net Income	−157 000	−168 000	−125 000	−10 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	131 000	87 000	40 000	4 000
Real Eastate	2 352 000	2 111 000	2 130 000	2 183 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 352 000	2 111 000	2 130 000	2 183 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 484 000	2 198 000	2 170 000	2 187 000
Stock	1 118 000	1 118 000	751 000	0
Total Investments	0	0	0	0
Cash, Bank	4 000	59 000	108 000	21 000
Total Current Assets	1 168 000	1 199 000	880 000	42 000
Total Assets	3 652 000	3 397 000	3 050 000	2 229 000
Total Equity	−430 000	−273 000	−105 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 051 000	3 665 000	3 097 000	2 208 000
Creditors	24 000	0	58 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	5 000	0	0
Total Current Debt	31 000	5 000	58 000	0
Total Equity and Debt	3 652 000	3 397 000	3 050 000	2 229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,51 %	61,54 %	119,05 %	−50 %
Debt-to-Equity Ratio	−9,42	−13,42	−29,5	110,4
Operating Profit Margin	-	-	-	-
Current Ratio	37,68	239,8	15,17	-
Quick Ratio	−1,07	−1,08	−1,27	-
Equity Ratio	−0,12	−0,08	−0,03	0,01
Gross Profit Margin	-	-	-	-