SEMECO EIENDOM AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

−30,49 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000	50 000	16 000	88 000
Net Income	−636 000	−178 000	−143 000	−212 000
Total Assets	2 223 000	2 859 000	2 920 000	3 016 000
Total Equity	2 086 000	693 000	871 000	1 013 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000	50 000	16 000	88 000
Expenditure	613 000	171 000	185 000	239 000
Operating Profit	−602 000	−121 000	−170 000	−151 000
Financial Income	0	0	0	0
Financial Costs	34 000	57 000	50 000	62 000
Financial Balance	−34 000	−57 000	−50 000	−62 000
Earnings Before Tax	−636 000	−178 000	−220 000	−212 000
Tax	0	0	−77 000	0
Net Income	−636 000	−178 000	−143 000	−212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 222 000	2 818 000	2 878 000	2 939 000
Total Current Assets	1 000	41 000	42 000	77 000
Total Assets	2 223 000	2 859 000	2 920 000	3 016 000
Total Retained Equity	−314 000	323 000	500 000	643 000
Total Equity	2 086 000	693 000	871 000	1 013 000
Total Long-Term Debt	0	2 010 000	1 892 000	1 513 000
Total Current Debt	136 000	156 000	157 000	490 000
Total Equity and Debt	2 223 000	2 859 000	2 920 000	3 016 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 000	50 000	16 000	0
Other Income	0	0	0	88 000
Revenue	12 000	50 000	16 000	88 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	1 000
Depreciation	70 000	60 000	61 000	63 000
Impairment	486 000	0	0	0
Expenditure	613 000	171 000	185 000	239 000
Operating Profit	−602 000	−121 000	−170 000	−151 000
Financial Income	0	0	0	0
Financial Costs	34 000	57 000	50 000	62 000
Financial Balance	−34 000	−57 000	−50 000	−62 000
Dividends	0	0	0	0
Net Income	−636 000	−178 000	−143 000	−212 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 193 000	2 741 000	2 797 000	2 854 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	29 000	77 000	81 000	86 000
Total Tangible Assets	2 222 000	2 818 000	2 878 000	2 939 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 222 000	2 818 000	2 878 000	2 939 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	39 000	39 000	39 000
Total Current Assets	1 000	41 000	42 000	77 000
Total Assets	2 223 000	2 859 000	2 920 000	3 016 000
Total Equity	2 086 000	693 000	871 000	1 013 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 010 000	1 892 000	1 513 000
Creditors	113 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 000	156 000	157 000	412 000
Total Current Debt	136 000	156 000	157 000	490 000
Total Equity and Debt	2 223 000	2 859 000	2 920 000	3 016 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,49 %	−25,69 %	−16,42 %	−20,93 %
Debt-to-Equity Ratio	0	2,9	2,17	1,49
Operating Profit Margin	−5 016,67 %	−242 %	−1 062,5 %	−171,59 %
Current Ratio	0,01	0,26	0,27	0,16
Quick Ratio	0,01	0,26	0,27	0,16
Equity Ratio	0,94	0,24	0,3	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %