ODIN EIENDOM AS

4993 SUNDEBRU

Finances

Share Ownership

Return on Equity

−13,98 %

Current Ratio

1,09

Debt-to-Equity Ratio

−1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	352 000	329 000	325 000	346 000
Net Income	118 000	108 000	117 000	42 000
Total Assets	421 000	417 000	459 000	432 000
Total Equity	−844 000	−962 000	−1 070 000	−1 187 000

Income (NOK)	2022	2021	2020	2019
Revenue	352 000	329 000	325 000	346 000
Expenditure	178 000	172 000	139 000	208 000
Operating Profit	174 000	156 000	186 000	139 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	58 000	50 000	70 000	97 000
Financial Balance	−56 000	−48 000	−69 000	−96 000
Earnings Before Tax	118 000	108 000	117 000	42 000
Tax	0	0	0	0
Net Income	118 000	108 000	117 000	42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	336 000	375 000	371 000	426 000
Total Current Assets	84 000	42 000	88 000	6 000
Total Assets	421 000	417 000	459 000	432 000
Total Retained Equity	−944 000	−1 062 000	−1 170 000	−1 287 000
Total Equity	−844 000	−962 000	−1 070 000	−1 187 000
Total Long-Term Debt	1 188 000	1 313 000	1 438 000	1 500 000
Total Current Debt	77 000	67 000	92 000	119 000
Total Equity and Debt	421 000	417 000	459 000	432 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	352 000	329 000	325 000	346 000
Revenue	352 000	329 000	325 000	346 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	73 000	68 000	55 000	55 000
Impairment	0	0	0	0
Expenditure	178 000	172 000	139 000	208 000
Operating Profit	174 000	156 000	186 000	139 000
Financial Income	2 000	2 000	1 000	1 000
Financial Costs	58 000	50 000	70 000	97 000
Financial Balance	−56 000	−48 000	−69 000	−96 000
Dividends	0	0	0	0
Net Income	118 000	108 000	117 000	42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	292 000	316 000	371 000	426 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	44 000	59 000	0	0
Total Tangible Assets	336 000	375 000	371 000	426 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	336 000	375 000	371 000	426 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	84 000	42 000	56 000	0
Total Current Assets	84 000	42 000	88 000	6 000
Total Assets	421 000	417 000	459 000	432 000
Total Equity	−844 000	−962 000	−1 070 000	−1 187 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 188 000	1 313 000	1 438 000	1 500 000
Creditors	1 000	1 000	0	2 000
Unpaid Taxes	60 000	32 000	56 000	40 000
Dividends	0	0	0	0
Other Current Debt	17 000	33 000	35 000	45 000
Total Current Debt	77 000	67 000	92 000	119 000
Total Equity and Debt	421 000	417 000	459 000	432 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,98 %	−11,23 %	−10,93 %	−3,54 %
Debt-to-Equity Ratio	−1,41	−1,36	−1,34	−1,26
Operating Profit Margin	49,43 %	47,42 %	57,23 %	40,17 %
Current Ratio	1,09	0,63	0,96	0,05
Quick Ratio	1,09	0,63	0,96	0,05
Equity Ratio	−2	−2,31	−2,33	−2,75
Gross Profit Margin	100 %	100 %	100 %	100 %