AS REAL-FORVALTNING

0160 OSLO

Finances

Return on Equity

−414,03 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 267 887 000	−668 756 000	2 227 877 000	7 974 000
Total Assets	408 760 000	1 583 347 000	2 313 309 000	217 446 000
Total Equity	306 233 000	1 582 020 000	2 305 776 000	177 899 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	42 000	1 259 000	164 000	169 000
Operating Profit	−42 000	−1 259 000	−164 000	−169 000
Financial Income	68 000	57 694 000	2 229 403 000	9 336 000
Financial Costs	1 267 913 000	725 191 000	1 362 000	1 192 000
Financial Balance	−1 267 845 000	−667 497 000	2 228 041 000	8 144 000
Earnings Before Tax	−1 267 887 000	−668 756 000	2 227 877 000	7 974 000
Tax	0	0	0	0
Net Income	−1 267 887 000	−668 756 000	2 227 877 000	7 974 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	406 538 000	1 541 789 000	2 185 136 000	207 411 000
Total Current Assets	2 222 000	41 558 000	128 173 000	10 036 000
Total Assets	408 760 000	1 583 347 000	2 313 309 000	217 446 000
Total Retained Equity	305 133 000	1 581 920 000	2 305 676 000	177 799 000
Total Equity	306 233 000	1 582 020 000	2 305 776 000	177 899 000
Total Long-Term Debt	102 527 000	1 327 000	7 453 000	39 327 000
Total Current Debt	0	0	80 000	220 000
Total Equity and Debt	408 760 000	1 583 347 000	2 313 309 000	217 446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	42 000	1 259 000	164 000	169 000
Operating Profit	−42 000	−1 259 000	−164 000	−169 000
Financial Income	68 000	57 694 000	2 229 403 000	9 336 000
Financial Costs	1 267 913 000	725 191 000	1 362 000	1 192 000
Financial Balance	−1 267 845 000	−667 497 000	2 228 041 000	8 144 000
Dividends	0	0	0	0
Net Income	−1 267 887 000	−668 756 000	2 227 877 000	7 974 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 104 000	1 104 000	1 104 000	1 104 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 104 000	1 104 000	1 104 000	1 104 000
Total Fiancial Fixed Assets	405 434 000	1 540 685 000	2 184 032 000	206 307 000
Total Fixed Assets	406 538 000	1 541 789 000	2 185 136 000	207 411 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 222 000	41 558 000	128 173 000	10 036 000
Total Current Assets	2 222 000	41 558 000	128 173 000	10 036 000
Total Assets	408 760 000	1 583 347 000	2 313 309 000	217 446 000
Total Equity	306 233 000	1 582 020 000	2 305 776 000	177 899 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	102 527 000	1 327 000	7 453 000	39 327 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	80 000	220 000
Total Current Debt	0	0	80 000	220 000
Total Equity and Debt	408 760 000	1 583 347 000	2 313 309 000	217 446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−414,03 %	−42,27 %	96,62 %	4,48 %
Debt-to-Equity Ratio	0,33	0	0	0,22
Operating Profit Margin	-	-	-	-
Current Ratio	-	-	1 602,16	45,62
Quick Ratio	-	-	1 602,16	45,62
Equity Ratio	0,75	1	1	0,82
Gross Profit Margin	-	-	-	-