ANDROMEDA EIENDOM AS

5032 BERGEN

Finances

Return on Equity

0,23 %

Current Ratio

150,5

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	672 000	203 000	24 000	76 000
Net Income	8 000	−32 000	−414 000	−11 000
Total Assets	15 253 000	9 390 000	620 000	1 021 000
Total Equity	3 522 000	3 514 000	−209 000	205 000

Income (NOK)	2022	2021	2020	2019
Revenue	672 000	203 000	24 000	76 000
Expenditure	500 000	372 000	434 000	60 000
Operating Profit	172 000	−170 000	−409 000	16 000
Financial Income	0	0	0	0
Financial Costs	155 000	63 000	5 000	27 000
Financial Balance	−155 000	−63 000	−5 000	−27 000
Earnings Before Tax	17 000	−234 000	−414 000	−11 000
Tax	8 000	−202 000	0	0
Net Income	8 000	−32 000	−414 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 952 000	9 322 000	620 000	1 000 000
Total Current Assets	301 000	68 000	0	22 000
Total Assets	15 253 000	9 390 000	620 000	1 021 000
Total Retained Equity	0	0	−309 000	105 000
Total Equity	3 522 000	3 514 000	−209 000	205 000
Total Long-Term Debt	11 729 000	5 826 000	829 000	816 000
Total Current Debt	2 000	50 000	0	0
Total Equity and Debt	15 253 000	9 390 000	620 000	1 021 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	672 000	203 000	24 000	76 000
Revenue	672 000	203 000	24 000	76 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	13 000	13 000
Impairment	0	−367 000	367 000	0
Expenditure	500 000	372 000	434 000	60 000
Operating Profit	172 000	−170 000	−409 000	16 000
Financial Income	0	0	0	0
Financial Costs	155 000	63 000	5 000	27 000
Financial Balance	−155 000	−63 000	−5 000	−27 000
Dividends	0	0	0	0
Net Income	8 000	−32 000	−414 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	194 000	202 000	0	0
Real Eastate	14 759 000	9 120 000	620 000	987 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	13 000
Total Tangible Assets	14 759 000	9 120 000	620 000	1 000 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 952 000	9 322 000	620 000	1 000 000
Stock	0	0	0	0
Total Investments	121 000	0	0	0
Cash, Bank	174 000	60 000	0	10 000
Total Current Assets	301 000	68 000	0	22 000
Total Assets	15 253 000	9 390 000	620 000	1 021 000
Total Equity	3 522 000	3 514 000	−209 000	205 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 729 000	5 826 000	829 000	816 000
Creditors	0	7 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	42 000	0	0
Total Current Debt	2 000	50 000	0	0
Total Equity and Debt	15 253 000	9 390 000	620 000	1 021 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,23 %	−0,91 %	198,09 %	−5,37 %
Debt-to-Equity Ratio	3,33	1,66	−3,97	3,98
Operating Profit Margin	25,6 %	−83,74 %	−1 704,17 %	21,05 %
Current Ratio	150,5	1,36	-	-
Quick Ratio	150,5	1,36	-	-
Equity Ratio	0,23	0,37	−0,34	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %