ONV 49 OG 51 AS

7013 TRONDHEIM

Finances

Share Ownership

Return on Equity

9 333,33 %

Current Ratio

2,05

Debt-to-Equity Ratio

99,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	24 886 000	1 258 000	58 000	0
Net Income	16 240 000	−953 000	−6 815 000	0
Total Assets	29 491 000	32 135 000	33 538 000	25 000
Total Equity	174 000	−7 413 000	−6 790 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	24 886 000	1 258 000	58 000	0
Expenditure	4 370 000	931 000	5 667 000	1 000
Operating Profit	20 517 000	327 000	−5 610 000	−1 000
Financial Income	5 000	0	2 000	0
Financial Costs	1 487 000	1 280 000	1 205 000	0
Financial Balance	−1 482 000	−1 280 000	−1 203 000	0
Earnings Before Tax	19 035 000	−953 000	−6 813 000	−1 000
Tax	2 795 000	0	1 000	−1 000
Net Income	16 240 000	−953 000	−6 815 000	0

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 936 000	31 760 000	33 194 000	1 000
Total Current Assets	24 555 000	375 000	344 000	23 000
Total Assets	29 491 000	32 135 000	33 538 000	25 000
Total Retained Equity	0	−7 767 000	−6 814 000	0
Total Equity	174 000	−7 413 000	−6 790 000	25 000
Total Long-Term Debt	17 358 000	38 839 000	38 770 000	0
Total Current Debt	11 958 000	709 000	1 558 000	0
Total Equity and Debt	29 491 000	32 135 000	33 538 000	25 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	24 886 000	1 258 000	58 000	0
Revenue	24 886 000	1 258 000	58 000	0
Cost of Goods Sold	0	0	43 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 370 000	931 000	5 667 000	1 000
Operating Profit	20 517 000	327 000	−5 610 000	−1 000
Financial Income	5 000	0	2 000	0
Financial Costs	1 487 000	1 280 000	1 205 000	0
Financial Balance	−1 482 000	−1 280 000	−1 203 000	0
Dividends	0	0	0	0
Net Income	16 240 000	−953 000	−6 815 000	0

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	3 336 000	31 760 000	33 194 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 336 000	31 760 000	33 194 000	0
Total Fiancial Fixed Assets	1 600 000	0	0	0
Total Fixed Assets	4 936 000	31 760 000	33 194 000	1 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	656 000	20 000	341 000	23 000
Total Current Assets	24 555 000	375 000	344 000	23 000
Total Assets	29 491 000	32 135 000	33 538 000	25 000
Total Equity	174 000	−7 413 000	−6 790 000	25 000
Short-Term Group Debt	11 143 000	320 000	0	0
Total Long-Term Debt	17 358 000	38 839 000	38 770 000	0
Creditors	257 000	402 000	117 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	153 000	−13 000	1 441 000	0
Total Current Debt	11 958 000	709 000	1 558 000	0
Total Equity and Debt	29 491 000	32 135 000	33 538 000	25 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9 333,33 %	12,86 %	100,37 %	0 %
Debt-to-Equity Ratio	99,76	−5,24	−5,71	0
Operating Profit Margin	82,44 %	25,99 %	−9 672,41 %	-
Current Ratio	2,05	0,53	0,22	-
Quick Ratio	2,05	0,53	0,22	-
Equity Ratio	0,01	−0,23	−0,2	1
Gross Profit Margin	100 %	100 %	25,86 %	-