OJT EIENDOM AS

0788 OSLO

Finances

Return on Equity

−441,75 %

Current Ratio

0,54

Debt-to-Equity Ratio

58,8

Key figures (NOK)	2022	2021	2020
Revenue	565 000	335 000	120 000
Net Income	−1 259 000	−224 000	−232 000
Total Assets	18 036 000	15 022 000	9 581 000
Total Equity	285 000	1 545 000	1 768 000

Income (NOK)	2022	2021	2020
Revenue	565 000	335 000	120 000
Expenditure	1 035 000	479 000	313 000
Operating Profit	−470 000	−144 000	−193 000
Financial Income	35 000	118 000	0
Financial Costs	825 000	197 000	39 000
Financial Balance	−790 000	−79 000	−39 000
Earnings Before Tax	−1 259 000	−224 000	−232 000
Tax	0	0	0
Net Income	−1 259 000	−224 000	−232 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	17 500 000	9 748 000	8 918 000
Total Current Assets	536 000	5 274 000	662 000
Total Assets	18 036 000	15 022 000	9 581 000
Total Retained Equity	−1 715 000	−455 000	−232 000
Total Equity	285 000	1 545 000	1 768 000
Total Long-Term Debt	16 759 000	10 827 000	7 768 000
Total Current Debt	992 000	2 651 000	45 000
Total Equity and Debt	18 036 000	15 022 000	9 581 000

Cash flow (NOK)	2022	2021	2020
Sales Income	395 000	4 000	120 000
Other Income	170 000	331 000	0
Revenue	565 000	335 000	120 000
Cost of Goods Sold	133 000	12 000	0
Salary Costs	0	0	0
Depreciation	55 000	4 000	0
Impairment	0	0	0
Expenditure	1 035 000	479 000	313 000
Operating Profit	−470 000	−144 000	−193 000
Financial Income	35 000	118 000	0
Financial Costs	825 000	197 000	39 000
Financial Balance	−790 000	−79 000	−39 000
Dividends	0	0	0
Net Income	−1 259 000	−224 000	−232 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	16 880 000	9 727 000	8 918 000
Machinery and Plant Facilities	0	0	0
Fixtures	88 000	22 000	0
Total Tangible Assets	17 470 000	9 748 000	8 918 000
Total Fiancial Fixed Assets	30 000	0	0
Total Fixed Assets	17 500 000	9 748 000	8 918 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	187 000	1 485 000	612 000
Total Current Assets	536 000	5 274 000	662 000
Total Assets	18 036 000	15 022 000	9 581 000
Total Equity	285 000	1 545 000	1 768 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	16 759 000	10 827 000	7 768 000
Creditors	991 000	2 651 000	45 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	992 000	2 651 000	45 000
Total Equity and Debt	18 036 000	15 022 000	9 581 000

Financial indicators	2022	2021	2020
Return on Equity	−441,75 %	−14,5 %	−13,12 %
Debt-to-Equity Ratio	58,8	7,01	4,39
Operating Profit Margin	−83,19 %	−42,99 %	−160,83 %
Current Ratio	0,54	1,99	14,71
Quick Ratio	0,54	1,99	14,71
Equity Ratio	0,02	0,1	0,18
Gross Profit Margin	76,46 %	96,42 %	100 %