EIMI EIENDOM AS

0287 OSLO

Finances

Share Ownership

Return on Equity

−20,3 %

Current Ratio

3,53

Debt-to-Equity Ratio

3,78

Key figures (NOK)	2022	2021	2020
Revenue	318 000	193 000	39 000
Net Income	−253 000	−195 000	−113 000
Total Assets	5 973 000	5 881 000	1 956 000
Total Equity	1 246 000	−208 000	−13 000

Income (NOK)	2022	2021	2020
Revenue	318 000	193 000	39 000
Expenditure	327 000	306 000	121 000
Operating Profit	−9 000	−115 000	−82 000
Financial Income	0	0	0
Financial Costs	232 000	80 000	31 000
Financial Balance	−232 000	−80 000	−31 000
Earnings Before Tax	−241 000	−195 000	−113 000
Tax	11 000	0	0
Net Income	−253 000	−195 000	−113 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	5 906 000	5 648 000	1 909 000
Total Current Assets	67 000	234 000	47 000
Total Assets	5 973 000	5 881 000	1 956 000
Total Retained Equity	−561 000	−308 000	−113 000
Total Equity	1 246 000	−208 000	−13 000
Total Long-Term Debt	4 708 000	5 918 000	1 948 000
Total Current Debt	19 000	171 000	22 000
Total Equity and Debt	5 973 000	5 881 000	1 956 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	318 000	193 000	39 000
Revenue	318 000	193 000	39 000
Cost of Goods Sold	7 000	54 000	0
Salary Costs	0	0	0
Depreciation	25 000	10 000	5 000
Impairment	0	0	0
Expenditure	327 000	306 000	121 000
Operating Profit	−9 000	−115 000	−82 000
Financial Income	0	0	0
Financial Costs	232 000	80 000	31 000
Financial Balance	−232 000	−80 000	−31 000
Dividends	0	0	0
Net Income	−253 000	−195 000	−113 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	5 721 000	5 622 000	1 854 000
Machinery and Plant Facilities	186 000	0	0
Fixtures	0	26 000	55 000
Total Tangible Assets	5 906 000	5 648 000	1 909 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	5 906 000	5 648 000	1 909 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	67 000	228 000	42 000
Total Current Assets	67 000	234 000	47 000
Total Assets	5 973 000	5 881 000	1 956 000
Total Equity	1 246 000	−208 000	−13 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 708 000	5 918 000	1 948 000
Creditors	15 000	168 000	12 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	4 000	4 000	9 000
Total Current Debt	19 000	171 000	22 000
Total Equity and Debt	5 973 000	5 881 000	1 956 000

Financial indicators	2022	2021	2020
Return on Equity	−20,3 %	93,75 %	869,23 %
Debt-to-Equity Ratio	3,78	−28,45	−149,85
Operating Profit Margin	−2,83 %	−59,59 %	−210,26 %
Current Ratio	3,53	1,37	2,14
Quick Ratio	3,53	1,37	2,14
Equity Ratio	0,21	−0,04	−0,01
Gross Profit Margin	97,8 %	72,02 %	100 %