3XB EIENDOM AS

5545 VORMEDAL

Finances

Share Ownership

Return on Equity

−20,65 %

Current Ratio

5,79

Debt-to-Equity Ratio

13,58

Key figures (NOK)	2022	2021	2020
Revenue	303 000	181 000	8 000
Net Income	−57 000	−12 000	−48 000
Total Assets	4 044 000	4 030 000	1 354 000
Total Equity	276 000	293 000	307 000

Income (NOK)	2022	2021	2020
Revenue	303 000	181 000	8 000
Expenditure	189 000	123 000	49 000
Operating Profit	114 000	58 000	−42 000
Financial Income	0	0	0
Financial Costs	128 000	70 000	5 000
Financial Balance	−128 000	−70 000	−5 000
Earnings Before Tax	−14 000	−12 000	−48 000
Tax	43 000	0	0
Net Income	−57 000	−12 000	−48 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 934 000	3 891 000	1 246 000
Total Current Assets	110 000	139 000	108 000
Total Assets	4 044 000	4 030 000	1 354 000
Total Retained Equity	−124 000	−60 000	−48 000
Total Equity	276 000	293 000	307 000
Total Long-Term Debt	3 749 000	3 729 000	1 052 000
Total Current Debt	19 000	8 000	−5 000
Total Equity and Debt	4 044 000	4 030 000	1 354 000

Cash flow (NOK)	2022	2021	2020
Sales Income	34 000	44 000	0
Other Income	269 000	137 000	8 000
Revenue	303 000	181 000	8 000
Cost of Goods Sold	0	4 000	0
Salary Costs	0	0	0
Depreciation	2 000	2 000	0
Impairment	0	0	0
Expenditure	189 000	123 000	49 000
Operating Profit	114 000	58 000	−42 000
Financial Income	0	0	0
Financial Costs	128 000	70 000	5 000
Financial Balance	−128 000	−70 000	−5 000
Dividends	0	0	0
Net Income	−57 000	−12 000	−48 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	3 898 000	3 898 000	1 221 000
Machinery and Plant Facilities	0	0	0
Fixtures	36 000	38 000	40 000
Total Tangible Assets	3 934 000	3 936 000	1 261 000
Total Fiancial Fixed Assets	0	−46 000	−15 000
Total Fixed Assets	3 934 000	3 891 000	1 246 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	102 000	128 000	108 000
Total Current Assets	110 000	139 000	108 000
Total Assets	4 044 000	4 030 000	1 354 000
Total Equity	276 000	293 000	307 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 749 000	3 729 000	1 052 000
Creditors	19 000	13 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	−5 000	−5 000
Total Current Debt	19 000	8 000	−5 000
Total Equity and Debt	4 044 000	4 030 000	1 354 000

Financial indicators	2022	2021	2020
Return on Equity	−20,65 %	−4,1 %	−15,64 %
Debt-to-Equity Ratio	13,58	12,73	3,43
Operating Profit Margin	37,62 %	32,04 %	−525 %
Current Ratio	5,79	17,38	−21,6
Quick Ratio	5,79	17,38	−21,6
Equity Ratio	0,07	0,07	0,23
Gross Profit Margin	100 %	97,79 %	100 %