T3 EIENDOM AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

171,38 %

Current Ratio

4,09

Debt-to-Equity Ratio

−25,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 645 000	9 439 000	7 793 000	8 230 000
Net Income	−4 689 000	−1 025 000	808 000	748 000
Total Assets	68 266 000	64 780 000	52 076 000	54 447 000
Total Equity	−2 736 000	1 953 000	−123 000	−932 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 645 000	9 439 000	7 793 000	8 230 000
Expenditure	11 562 000	9 454 000	5 568 000	5 994 000
Operating Profit	−3 918 000	−15 000	2 225 000	2 235 000
Financial Income	92 000	78 000	212 000	350 000
Financial Costs	2 185 000	1 375 000	1 394 000	1 626 000
Financial Balance	−2 093 000	−1 297 000	−1 182 000	−1 276 000
Earnings Before Tax	−6 011 000	−1 312 000	1 043 000	960 000
Tax	−1 321 000	−287 000	235 000	212 000
Net Income	−4 689 000	−1 025 000	808 000	748 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 036 000	56 368 000	43 256 000	37 106 000
Total Current Assets	10 230 000	8 413 000	8 819 000	17 342 000
Total Assets	68 266 000	64 780 000	52 076 000	54 447 000
Total Retained Equity	−2 886 000	0	−223 000	−1 032 000
Total Equity	−2 736 000	1 953 000	−123 000	−932 000
Total Long-Term Debt	68 500 000	60 759 000	50 000 000	45 100 000
Total Current Debt	2 502 000	2 068 000	2 199 000	10 279 000
Total Equity and Debt	68 266 000	64 780 000	52 076 000	54 447 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 357 000	9 239 000	5 827 000	5 472 000
Other Income	287 000	200 000	1 966 000	2 758 000
Revenue	7 645 000	9 439 000	7 793 000	8 230 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	−4 000	1 000	22 000
Depreciation	2 597 000	2 571 000	1 754 000	1 673 000
Impairment	0	0	0	0
Expenditure	11 562 000	9 454 000	5 568 000	5 994 000
Operating Profit	−3 918 000	−15 000	2 225 000	2 235 000
Financial Income	92 000	78 000	212 000	350 000
Financial Costs	2 185 000	1 375 000	1 394 000	1 626 000
Financial Balance	−2 093 000	−1 297 000	−1 182 000	−1 276 000
Dividends	0	0	0	0
Net Income	−4 689 000	−1 025 000	808 000	748 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	563 000	0	63 000	298 000
Real Eastate	57 226 000	56 050 000	42 805 000	36 783 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	247 000	318 000	389 000	0
Total Tangible Assets	57 473 000	56 368 000	43 194 000	36 783 000
Total Fiancial Fixed Assets	0	0	0	25 000
Total Fixed Assets	58 036 000	56 368 000	43 256 000	37 106 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 190 000	610 000	1 456 000	907 000
Total Current Assets	10 230 000	8 413 000	8 819 000	17 342 000
Total Assets	68 266 000	64 780 000	52 076 000	54 447 000
Total Equity	−2 736 000	1 953 000	−123 000	−932 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	68 500 000	60 759 000	50 000 000	45 100 000
Creditors	525 000	451 000	1 062 000	1 149 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 977 000	1 617 000	1 137 000	3 266 000
Total Current Debt	2 502 000	2 068 000	2 199 000	10 279 000
Total Equity and Debt	68 266 000	64 780 000	52 076 000	54 447 000

Financial indicators	2022	2021	2020	2019
Return on Equity	171,38 %	−52,48 %	−656,91 %	−80,26 %
Debt-to-Equity Ratio	−25,04	31,11	−406,5	−48,39
Operating Profit Margin	−51,25 %	−0,16 %	28,55 %	27,16 %
Current Ratio	4,09	4,07	4,01	1,69
Quick Ratio	4,09	4,07	4,01	1,69
Equity Ratio	−0,04	0,03	−0	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %