EIENDOMSMEGLER 1 NORGE AS

0181 OSLO

Finances

Share Ownership

Return on Equity

−8,98 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	21 496 000	16 558 000	15 646 000	16 715 000
Net Income	−526 000	−549 000	1 933 000	−282 000
Total Assets	10 035 000	9 679 000	10 818 000	8 842 000
Total Equity	5 860 000	6 387 000	6 936 000	5 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	21 496 000	16 558 000	15 646 000	16 715 000
Expenditure	22 194 000	17 223 000	13 202 000	17 046 000
Operating Profit	−699 000	−665 000	2 445 000	−330 000
Financial Income	95 000	32 000	36 000	46 000
Financial Costs	71 000	71 000	2 000	77 000
Financial Balance	24 000	−39 000	34 000	−31 000
Earnings Before Tax	−675 000	−704 000	2 479 000	−362 000
Tax	−148 000	−155 000	545 000	−80 000
Net Income	−526 000	−549 000	1 933 000	−282 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	450 000	302 000	147 000	614 000
Total Current Assets	9 584 000	9 377 000	10 671 000	8 228 000
Total Assets	10 035 000	9 679 000	10 818 000	8 842 000
Total Retained Equity	5 760 000	6 287 000	6 836 000	4 903 000
Total Equity	5 860 000	6 387 000	6 936 000	5 003 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 174 000	3 292 000	3 882 000	3 839 000
Total Equity and Debt	10 035 000	9 679 000	10 818 000	8 842 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	8 366 000	13 000
Other Income	21 496 000	16 558 000	7 280 000	16 702 000
Revenue	21 496 000	16 558 000	15 646 000	16 715 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 766 000	3 403 000	4 196 000	4 480 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	22 194 000	17 223 000	13 202 000	17 046 000
Operating Profit	−699 000	−665 000	2 445 000	−330 000
Financial Income	95 000	32 000	36 000	46 000
Financial Costs	71 000	71 000	2 000	77 000
Financial Balance	24 000	−39 000	34 000	−31 000
Dividends	0	0	0	0
Net Income	−526 000	−549 000	1 933 000	−282 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	450 000	302 000	147 000	614 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	450 000	302 000	147 000	614 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 717 000	6 110 000	8 261 000	4 101 000
Total Current Assets	9 584 000	9 377 000	10 671 000	8 228 000
Total Assets	10 035 000	9 679 000	10 818 000	8 842 000
Total Equity	5 860 000	6 387 000	6 936 000	5 003 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 176 000	2 245 000	2 164 000	2 608 000
Unpaid Taxes	309 000	209 000	298 000	238 000
Dividends	0	0	0	0
Other Current Debt	1 690 000	838 000	1 341 000	993 000
Total Current Debt	4 174 000	3 292 000	3 882 000	3 839 000
Total Equity and Debt	10 035 000	9 679 000	10 818 000	8 842 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,98 %	−8,6 %	27,87 %	−5,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,25 %	−4,02 %	15,63 %	−1,97 %
Current Ratio	2,3	2,85	2,75	2,14
Quick Ratio	2,3	2,85	2,75	2,14
Equity Ratio	0,58	0,66	0,64	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %