ØIMO EIENDOM AS

1344 HASLUM

Finances

Share Ownership

Return on Equity

22,75 %

Current Ratio

Debt-to-Equity Ratio

2,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	892 000	801 000	763 000	756 000
Net Income	276 000	279 000	−852 000	237 000
Total Assets	4 572 000	4 757 000	4 699 000	4 916 000
Total Equity	1 213 000	892 000	613 000	1 465 000

Income (NOK)	2022	2021	2020	2019
Revenue	892 000	801 000	763 000	756 000
Expenditure	278 000	291 000	1 701 000	278 000
Operating Profit	614 000	510 000	−938 000	478 000
Financial Income	0	0	0	0
Financial Costs	202 000	152 000	154 000	174 000
Financial Balance	−202 000	−152 000	−154 000	−174 000
Earnings Before Tax	412 000	358 000	−1 092 000	304 000
Tax	136 000	79 000	−240 000	67 000
Net Income	276 000	279 000	−852 000	237 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 139 000	4 409 000	4 646 000	4 623 000
Total Current Assets	432 000	348 000	53 000	293 000
Total Assets	4 572 000	4 757 000	4 699 000	4 916 000
Total Retained Equity	1 113 000	792 000	513 000	1 365 000
Total Equity	1 213 000	892 000	613 000	1 465 000
Total Long-Term Debt	3 334 000	3 658 000	3 994 000	3 264 000
Total Current Debt	24 000	208 000	92 000	188 000
Total Equity and Debt	4 572 000	4 757 000	4 699 000	4 916 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	892 000	801 000	763 000	756 000
Revenue	892 000	801 000	763 000	756 000
Cost of Goods Sold	0	0	0	6 000
Salary Costs	0	0	0	0
Depreciation	152 000	158 000	165 000	172 000
Impairment	0	0	0	0
Expenditure	278 000	291 000	1 701 000	278 000
Operating Profit	614 000	510 000	−938 000	478 000
Financial Income	0	0	0	0
Financial Costs	202 000	152 000	154 000	174 000
Financial Balance	−202 000	−152 000	−154 000	−174 000
Dividends	0	0	0	0
Net Income	276 000	279 000	−852 000	237 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	41 000	158 000	237 000	49 000
Real Eastate	4 099 000	4 251 000	4 409 000	4 574 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 099 000	4 251 000	4 409 000	4 574 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 139 000	4 409 000	4 646 000	4 623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	406 000	324 000	30 000	272 000
Total Current Assets	432 000	348 000	53 000	293 000
Total Assets	4 572 000	4 757 000	4 699 000	4 916 000
Total Equity	1 213 000	892 000	613 000	1 465 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 334 000	3 658 000	3 994 000	3 264 000
Creditors	6 000	0	6 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	162 000	138 000	124 000
Total Current Debt	24 000	208 000	92 000	188 000
Total Equity and Debt	4 572 000	4 757 000	4 699 000	4 916 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,75 %	31,28 %	−138,99 %	16,18 %
Debt-to-Equity Ratio	2,75	4,1	6,52	2,23
Operating Profit Margin	68,83 %	63,67 %	−122,94 %	63,23 %
Current Ratio	18	1,67	0,58	1,56
Quick Ratio	18	1,67	0,58	1,56
Equity Ratio	0,27	0,19	0,13	0,3
Gross Profit Margin	100 %	100 %	100 %	99,21 %