LEOPOLDUS EIENDOM AS

0256 OSLO

Finances

Share Ownership

Return on Equity

−2 855,84 %

Current Ratio

0,28

Debt-to-Equity Ratio

155,84

Key figures (NOK)	2022	2021	2020
Revenue	0	0	0
Net Income	−2 199 000	−1 683 000	−1 835 000
Total Assets	24 307 000	19 381 000	2 049 000
Total Equity	77 000	48 000	36 000

Income (NOK)	2022	2021	2020
Revenue	0	0	0
Expenditure	1 366 000	1 379 000	1 815 000
Operating Profit	−1 366 000	−1 379 000	−1 815 000
Financial Income	4 000	0	0
Financial Costs	949 000	359 000	40 000
Financial Balance	−945 000	−359 000	−40 000
Earnings Before Tax	−2 311 000	−1 738 000	−1 854 000
Tax	−112 000	−55 000	−19 000
Net Income	−2 199 000	−1 683 000	−1 835 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	20 896 000	17 050 000	68 000
Total Current Assets	3 411 000	2 331 000	1 981 000
Total Assets	24 307 000	19 381 000	2 049 000
Total Retained Equity	47 000	18 000	6 000
Total Equity	77 000	48 000	36 000
Total Long-Term Debt	12 000 000	6 300 000	0
Total Current Debt	12 230 000	13 033 000	2 014 000
Total Equity and Debt	24 307 000	19 381 000	2 049 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	0	0	0
Revenue	0	0	0
Cost of Goods Sold	0	2 000	0
Salary Costs	536 000	672 000	1 044 000
Depreciation	30 000	27 000	12 000
Impairment	0	0	0
Expenditure	1 366 000	1 379 000	1 815 000
Operating Profit	−1 366 000	−1 379 000	−1 815 000
Financial Income	4 000	0	0
Financial Costs	949 000	359 000	40 000
Financial Balance	−945 000	−359 000	−40 000
Dividends	0	0	0
Net Income	−2 199 000	−1 683 000	−1 835 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	20 813 000	16 937 000	0
Machinery and Plant Facilities	0	0	0
Fixtures	83 000	113 000	68 000
Total Tangible Assets	20 896 000	17 050 000	68 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	20 896 000	17 050 000	68 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 071 000	538 000	121 000
Total Current Assets	3 411 000	2 331 000	1 981 000
Total Assets	24 307 000	19 381 000	2 049 000
Total Equity	77 000	48 000	36 000
Short-Term Group Debt	12 181 000	12 793 000	1 840 000
Total Long-Term Debt	12 000 000	6 300 000	0
Creditors	−4 000	136 000	16 000
Unpaid Taxes	2 000	33 000	65 000
Dividends	0	0	0
Other Current Debt	52 000	72 000	92 000
Total Current Debt	12 230 000	13 033 000	2 014 000
Total Equity and Debt	24 307 000	19 381 000	2 049 000

Financial indicators	2022	2021	2020
Return on Equity	−2 855,84 %	−3 506,25 %	−5 097,22 %
Debt-to-Equity Ratio	155,84	131,25	0
Operating Profit Margin	-	-	-
Current Ratio	0,28	0,18	0,98
Quick Ratio	0,28	0,18	0,98
Equity Ratio	0	0	0,02
Gross Profit Margin	-	-	-