ISAKSEN EIENDOM AS

2240 MAGNOR

Finances

Share Ownership

Return on Equity

23,99 %

Current Ratio

N/A

Debt-to-Equity Ratio

−14,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	19 000
Net Income	−143 000	−264 000	−714 000	−241 000
Total Assets	7 859 000	7 319 000	6 976 000	3 143 000
Total Equity	−596 000	−453 000	−188 000	526 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	19 000
Expenditure	129 000	153 000	794 000	252 000
Operating Profit	−129 000	−153 000	−794 000	−233 000
Financial Income	405 000	3 000	2 000	2 000
Financial Costs	459 000	189 000	215 000	10 000
Financial Balance	−54 000	−186 000	−213 000	−8 000
Earnings Before Tax	−184 000	−340 000	−1 007 000	−241 000
Tax	−40 000	−75 000	−293 000	0
Net Income	−143 000	−264 000	−714 000	−241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 373 000	7 294 000	6 882 000	2 174 000
Total Current Assets	486 000	25 000	94 000	969 000
Total Assets	7 859 000	7 319 000	6 976 000	3 143 000
Total Retained Equity	−796 000	−653 000	−388 000	326 000
Total Equity	−596 000	−453 000	−188 000	526 000
Total Long-Term Debt	8 454 000	0	0	0
Total Current Debt	0	7 772 000	7 164 000	2 617 000
Total Equity and Debt	7 859 000	7 319 000	6 976 000	3 143 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	19 000
Revenue	0	0	0	19 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	477 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	129 000	153 000	794 000	252 000
Operating Profit	−129 000	−153 000	−794 000	−233 000
Financial Income	405 000	3 000	2 000	2 000
Financial Costs	459 000	189 000	215 000	10 000
Financial Balance	−54 000	−186 000	−213 000	−8 000
Dividends	0	0	0	0
Net Income	−143 000	−264 000	−714 000	−241 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	408 000	368 000	293 000	0
Real Eastate	6 964 000	6 926 000	6 590 000	2 174 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 964 000	6 926 000	6 590 000	2 174 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 373 000	7 294 000	6 882 000	2 174 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	19 000	88 000	963 000
Total Current Assets	486 000	25 000	94 000	969 000
Total Assets	7 859 000	7 319 000	6 976 000	3 143 000
Total Equity	−596 000	−453 000	−188 000	526 000
Short-Term Group Debt	0	3 330 000	3 130 000	708 000
Total Long-Term Debt	8 454 000	0	0	0
Creditors	0	−18 000	263 000	867 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	886 000	771 000	1 042 000
Total Current Debt	0	7 772 000	7 164 000	2 617 000
Total Equity and Debt	7 859 000	7 319 000	6 976 000	3 143 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,99 %	58,28 %	379,79 %	−45,82 %
Debt-to-Equity Ratio	−14,18	−0	−0	0
Operating Profit Margin	-	-	-	−1 226,32 %
Current Ratio	-	0	0,01	0,37
Quick Ratio	-	0	0,01	0,37
Equity Ratio	−0,08	−0,06	−0,03	0,17
Gross Profit Margin	-	-	-	100 %