CAMPUS T AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

−7,44 %

Current Ratio

1,01

Debt-to-Equity Ratio

2,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	75 305 000	78 556 000	78 789 000	84 309 000
Net Income	−12 172 000	3 245 000	3 594 000	10 854 000
Total Assets	614 158 000	616 504 000	619 353 000	602 012 000
Total Equity	163 563 000	175 735 000	172 490 000	168 896 000

Income (NOK)	2022	2021	2020	2019
Revenue	75 305 000	78 556 000	78 789 000	84 309 000
Expenditure	65 894 000	59 181 000	57 106 000	60 149 000
Operating Profit	9 410 000	19 376 000	21 684 000	24 160 000
Financial Income	700 000	94 000	204 000	4 034 000
Financial Costs	22 283 000	16 225 000	18 293 000	17 340 000
Financial Balance	−21 583 000	−16 131 000	−18 089 000	−13 306 000
Earnings Before Tax	−12 172 000	3 245 000	3 594 000	10 854 000
Tax	0	0	0	0
Net Income	−12 172 000	3 245 000	3 594 000	10 854 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	561 536 000	465 341 000	478 353 000	494 894 000
Total Current Assets	52 622 000	151 163 000	141 000 000	107 118 000
Total Assets	614 158 000	616 504 000	619 353 000	602 012 000
Total Retained Equity	−105 157 000	−92 984 000	−96 229 000	−99 823 000
Total Equity	163 563 000	175 735 000	172 490 000	168 896 000
Total Long-Term Debt	398 642 000	408 242 000	413 453 000	416 469 000
Total Current Debt	51 954 000	32 527 000	33 410 000	16 647 000
Total Equity and Debt	614 158 000	616 504 000	619 353 000	602 012 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 305 000	78 556 000	78 789 000	84 309 000
Other Income	0	0	0	0
Revenue	75 305 000	78 556 000	78 789 000	84 309 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 060 000	20 378 000	19 763 000	19 899 000
Impairment	0	0	0	0
Expenditure	65 894 000	59 181 000	57 106 000	60 149 000
Operating Profit	9 410 000	19 376 000	21 684 000	24 160 000
Financial Income	700 000	94 000	204 000	4 034 000
Financial Costs	22 283 000	16 225 000	18 293 000	17 340 000
Financial Balance	−21 583 000	−16 131 000	−18 089 000	−13 306 000
Dividends	0	0	0	0
Net Income	−12 172 000	3 245 000	3 594 000	10 854 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	460 507 000	458 478 000	473 483 000	488 123 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 819 000	6 863 000	3 018 000	3 530 000
Total Tangible Assets	477 327 000	465 341 000	476 500 000	491 652 000
Total Fiancial Fixed Assets	84 210 000	0	1 853 000	3 242 000
Total Fixed Assets	561 536 000	465 341 000	478 353 000	494 894 000
Stock	127 000	268 000	0	0
Total Investments	0	0	0	0
Cash, Bank	13 683 000	10 800 000	8 201 000	2 847 000
Total Current Assets	52 622 000	151 163 000	141 000 000	107 118 000
Total Assets	614 158 000	616 504 000	619 353 000	602 012 000
Total Equity	163 563 000	175 735 000	172 490 000	168 896 000
Short-Term Group Debt	13 013 000	3 554 000	2 944 000	3 410 000
Total Long-Term Debt	398 642 000	408 242 000	413 453 000	416 469 000
Creditors	5 491 000	3 297 000	3 315 000	3 244 000
Unpaid Taxes	86 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	28 975 000	25 676 000	27 151 000	9 993 000
Total Current Debt	51 954 000	32 527 000	33 410 000	16 647 000
Total Equity and Debt	614 158 000	616 504 000	619 353 000	602 012 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,44 %	1,85 %	2,08 %	6,43 %
Debt-to-Equity Ratio	2,44	2,32	2,4	2,47
Operating Profit Margin	12,5 %	24,67 %	27,52 %	28,66 %
Current Ratio	1,01	4,65	4,22	6,43
Quick Ratio	1,02	4,69	4,22	6,43
Equity Ratio	0,27	0,29	0,28	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %