PIONER EIENDOM AS

3413 LIER

Finances

Return on Equity

42,29 %

Current Ratio

0,21

Debt-to-Equity Ratio

−7,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	230 000	135 000	131 000	255 000
Net Income	−222 000	19 000	−115 000	−310 000
Total Assets	3 588 000	3 601 000	3 614 000	3 652 000
Total Equity	−525 000	−304 000	−323 000	−208 000

Income (NOK)	2022	2021	2020	2019
Revenue	230 000	135 000	131 000	255 000
Expenditure	400 000	114 000	245 000	550 000
Operating Profit	−170 000	21 000	−114 000	−295 000
Financial Income	1 000	0	0	0
Financial Costs	53 000	2 000	1 000	15 000
Financial Balance	−52 000	−2 000	−1 000	−15 000
Earnings Before Tax	−222 000	19 000	−115 000	−310 000
Tax	0	0	0	0
Net Income	−222 000	19 000	−115 000	−310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 575 000	3 582 000	3 592 000	3 609 000
Total Current Assets	13 000	19 000	22 000	43 000
Total Assets	3 588 000	3 601 000	3 614 000	3 652 000
Total Retained Equity	−648 000	−427 000	−446 000	−331 000
Total Equity	−525 000	−304 000	−323 000	−208 000
Total Long-Term Debt	4 051 000	3 901 000	3 934 000	3 852 000
Total Current Debt	62 000	4 000	3 000	8 000
Total Equity and Debt	3 588 000	3 601 000	3 614 000	3 652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	230 000	135 000	131 000	255 000
Revenue	230 000	135 000	131 000	255 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	3 000	3 000	3 000
Depreciation	7 000	10 000	17 000	17 000
Impairment	0	0	0	0
Expenditure	400 000	114 000	245 000	550 000
Operating Profit	−170 000	21 000	−114 000	−295 000
Financial Income	1 000	0	0	0
Financial Costs	53 000	2 000	1 000	15 000
Financial Balance	−52 000	−2 000	−1 000	−15 000
Dividends	0	0	0	0
Net Income	−222 000	19 000	−115 000	−310 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 558 000	3 571 000	3 573 000	3 575 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	17 000	11 000	19 000	34 000
Total Tangible Assets	3 575 000	3 582 000	3 592 000	3 609 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 575 000	3 582 000	3 592 000	3 609 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	19 000	18 000	43 000
Total Current Assets	13 000	19 000	22 000	43 000
Total Assets	3 588 000	3 601 000	3 614 000	3 652 000
Total Equity	−525 000	−304 000	−323 000	−208 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 051 000	3 901 000	3 934 000	3 852 000
Creditors	0	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	62 000	4 000	2 000	8 000
Total Current Debt	62 000	4 000	3 000	8 000
Total Equity and Debt	3 588 000	3 601 000	3 614 000	3 652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,29 %	−6,25 %	35,6 %	149,04 %
Debt-to-Equity Ratio	−7,72	−12,83	−12,18	−18,52
Operating Profit Margin	−73,91 %	15,56 %	−87,02 %	−115,69 %
Current Ratio	0,21	4,75	7,33	5,38
Quick Ratio	0,21	4,75	7,33	5,38
Equity Ratio	−0,15	−0,08	−0,09	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %