A: EIENDOM AS

4105 JØRPELAND

Finances

Return on Equity

10,56 %

Current Ratio

0,94

Debt-to-Equity Ratio

−1,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	48 000	80 000	80 000	60 000
Net Income	−74 000	−709 000	−3 574 000	31 000
Total Assets	41 000	189 000	939 000	1 018 000
Total Equity	−701 000	−583 000	126 000	−1 000

Income (NOK)	2022	2021	2020	2019
Revenue	48 000	80 000	80 000	60 000
Expenditure	15 000	258 000	49 000	30 000
Operating Profit	33 000	−178 000	31 000	30 000
Financial Income	0	0	160 000	0
Financial Costs	100 000	570 000	3 801 000	0
Financial Balance	−100 000	−570 000	−3 641 000	0
Earnings Before Tax	−67 000	−748 000	−3 611 000	31 000
Tax	7 000	−39 000	−37 000	0
Net Income	−74 000	−709 000	−3 574 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	176 000	907 000	992 000
Total Current Assets	16 000	12 000	32 000	27 000
Total Assets	41 000	189 000	939 000	1 018 000
Total Retained Equity	−1 903 000	−1 785 000	−1 076 000	−1 202 000
Total Equity	−701 000	−583 000	126 000	−1 000
Total Long-Term Debt	725 000	741 000	774 000	1 016 000
Total Current Debt	17 000	31 000	39 000	3 000
Total Equity and Debt	41 000	189 000	939 000	1 018 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	48 000	80 000	80 000	60 000
Other Income	0	0	0	0
Revenue	48 000	80 000	80 000	60 000
Cost of Goods Sold	0	32 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	15 000	258 000	49 000	30 000
Operating Profit	33 000	−178 000	31 000	30 000
Financial Income	0	0	160 000	0
Financial Costs	100 000	570 000	3 801 000	0
Financial Balance	−100 000	−570 000	−3 641 000	0
Dividends	0	0	0	0
Net Income	−74 000	−709 000	−3 574 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	76 000	37 000	0
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	100 000	870 000	992 000
Total Fixed Assets	25 000	176 000	907 000	992 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	12 000	30 000	26 000
Total Current Assets	16 000	12 000	32 000	27 000
Total Assets	41 000	189 000	939 000	1 018 000
Total Equity	−701 000	−583 000	126 000	−1 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	725 000	741 000	774 000	1 016 000
Creditors	8 000	24 000	39 000	3 000
Unpaid Taxes	9 000	7 000	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	17 000	31 000	39 000	3 000
Total Equity and Debt	41 000	189 000	939 000	1 018 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,56 %	121,61 %	−2 836,51 %	−3 100 %
Debt-to-Equity Ratio	−1,03	−1,27	6,14	−1 016
Operating Profit Margin	68,75 %	−222,5 %	38,75 %	50 %
Current Ratio	0,94	0,39	0,82	9
Quick Ratio	0,94	0,39	0,82	9
Equity Ratio	−17,1	−3,08	0,13	−0
Gross Profit Margin	100 %	60 %	100 %	100 %