EVJENSMOEN BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

93,24 %

Current Ratio

1,95

Debt-to-Equity Ratio

−2,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 110 000	2 064 000	2 040 000	2 037 000
Net Income	−13 261 000	−16 579 000	220 000	817 000
Total Assets	24 327 000	28 947 000	25 111 000	24 953 000
Total Equity	−14 223 000	−962 000	15 617 000	15 397 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 110 000	2 064 000	2 040 000	2 037 000
Expenditure	−14 701 000	−18 529 000	−1 802 000	−1 201 000
Operating Profit	−12 591 000	−16 464 000	238 000	836 000
Financial Income	33 000	4 000	3 000	10 000
Financial Costs	−703 000	−119 000	−21 000	−29 000
Financial Balance	736 000	123 000	24 000	39 000
Earnings Before Tax	−13 261 000	−16 579 000	220 000	817 000
Tax	0	0	0	0
Net Income	−13 261 000	−16 579 000	220 000	817 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 777 000	23 780 000	23 787 000	23 794 000
Total Current Assets	551 000	5 167 000	1 325 000	1 159 000
Total Assets	24 327 000	28 947 000	25 111 000	24 953 000
Total Retained Equity	−14 223 000	−962 000	15 617 000	15 397 000
Total Equity	−14 223 000	−962 000	15 617 000	15 397 000
Total Long-Term Debt	38 268 000	28 403 000	9 438 000	9 481 000
Total Current Debt	283 000	1 506 000	57 000	75 000
Total Equity and Debt	24 327 000	28 947 000	25 111 000	24 953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 110 000	2 064 000	2 040 000	2 037 000
Revenue	2 110 000	2 064 000	2 040 000	2 037 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−34 000	−34 000	−33 000	−34 000
Depreciation	−3 000	−7 000	−7 000	−7 000
Impairment	0	0	0	0
Expenditure	−14 701 000	−18 529 000	−1 802 000	−1 201 000
Operating Profit	−12 591 000	−16 464 000	238 000	836 000
Financial Income	33 000	4 000	3 000	10 000
Financial Costs	−703 000	−119 000	−21 000	−29 000
Financial Balance	736 000	123 000	24 000	39 000
Dividends	0	0	0	0
Net Income	−13 261 000	−16 579 000	220 000	817 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 777 000	23 777 000	23 777 000	23 777 000
Machinery and Plant Facilities	0	3 000	10 000	17 000
Fixtures	0	0	0	0
Total Tangible Assets	23 777 000	23 780 000	23 787 000	23 794 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 777 000	23 780 000	23 787 000	23 794 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	551 000	5 167 000	1 325 000	1 159 000
Total Current Assets	551 000	5 167 000	1 325 000	1 159 000
Total Assets	24 327 000	28 947 000	25 111 000	24 953 000
Total Equity	−14 223 000	−962 000	15 617 000	15 397 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	38 268 000	28 403 000	9 438 000	9 481 000
Creditors	260 000	1 483 000	41 000	50 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 000	23 000	16 000	25 000
Total Current Debt	283 000	1 506 000	57 000	75 000
Total Equity and Debt	24 327 000	28 947 000	25 111 000	24 953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	93,24 %	1 723,39 %	1,41 %	5,31 %
Debt-to-Equity Ratio	−2,69	−29,52	0,6	0,62
Operating Profit Margin	−596,73 %	−797,67 %	11,67 %	41,04 %
Current Ratio	1,95	3,43	23,25	15,45
Quick Ratio	1,95	3,43	23,25	15,45
Equity Ratio	−0,58	−0,03	0,62	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %