E-EIENDOM AS

0287 OSLO

Finances

Return on Equity

−16,76 %

Current Ratio

0,04

Debt-to-Equity Ratio

6,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	164 894 000	126 123 000	207 375 000
Net Income	−693 000	32 488 000	5 425 000	26 264 000
Total Assets	34 090 000	45 274 000	179 660 000	108 341 000
Total Equity	4 134 000	4 827 000	13 338 000	7 914 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	164 894 000	126 123 000	207 375 000
Expenditure	958 000	121 438 000	115 987 000	170 461 000
Operating Profit	−959 000	43 456 000	10 136 000	36 913 000
Financial Income	652 000	360 000	753 000	519 000
Financial Costs	581 000	2 153 000	3 917 000	3 720 000
Financial Balance	71 000	−1 793 000	−3 164 000	−3 201 000
Earnings Before Tax	−887 000	41 663 000	6 972 000	33 712 000
Tax	−195 000	9 174 000	1 547 000	7 448 000
Net Income	−693 000	32 488 000	5 425 000	26 264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 987 000	44 538 000	31 949 000	28 253 000
Total Current Assets	103 000	736 000	147 710 000	80 088 000
Total Assets	34 090 000	45 274 000	179 660 000	108 341 000
Total Retained Equity	4 034 000	4 727 000	13 238 000	7 814 000
Total Equity	4 134 000	4 827 000	13 338 000	7 914 000
Total Long-Term Debt	27 192 000	22 987 000	143 052 000	85 776 000
Total Current Debt	2 764 000	17 460 000	23 269 000	14 651 000
Total Equity and Debt	34 090 000	45 274 000	179 660 000	108 341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	164 894 000	126 123 000	207 375 000
Other Income	0	0	0	0
Revenue	0	164 894 000	126 123 000	207 375 000
Cost of Goods Sold	518 000	120 577 000	115 039 000	169 416 000
Salary Costs	247 000	315 000	324 000	326 000
Depreciation	4 000	4 000	4 000	0
Impairment	0	0	0	0
Expenditure	958 000	121 438 000	115 987 000	170 461 000
Operating Profit	−959 000	43 456 000	10 136 000	36 913 000
Financial Income	652 000	360 000	753 000	519 000
Financial Costs	581 000	2 153 000	3 917 000	3 720 000
Financial Balance	71 000	−1 793 000	−3 164 000	−3 201 000
Dividends	0	0	0	0
Net Income	−693 000	32 488 000	5 425 000	26 264 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	786 000	592 000	7 687 000	965 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	11 000	15 000	0
Total Tangible Assets	7 000	11 000	15 000	0
Total Fiancial Fixed Assets	33 193 000	43 936 000	24 247 000	27 288 000
Total Fixed Assets	33 987 000	44 538 000	31 949 000	28 253 000
Stock	0	0	49 854 000	52 040 000
Total Investments	0	0	0	0
Cash, Bank	103 000	618 000	1 028 000	27 622 000
Total Current Assets	103 000	736 000	147 710 000	80 088 000
Total Assets	34 090 000	45 274 000	179 660 000	108 341 000
Total Equity	4 134 000	4 827 000	13 338 000	7 914 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 192 000	22 987 000	143 052 000	85 776 000
Creditors	1 000	590 000	4 791 000	835 000
Unpaid Taxes	16 000	22 000	18 000	19 000
Dividends	0	0	0	0
Other Current Debt	2 748 000	14 769 000	3 056 000	11 082 000
Total Current Debt	2 764 000	17 460 000	23 269 000	14 651 000
Total Equity and Debt	34 090 000	45 274 000	179 660 000	108 341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−16,76 %	673,05 %	40,67 %	331,87 %
Debt-to-Equity Ratio	6,58	4,76	10,73	10,84
Operating Profit Margin	-	26,35 %	8,04 %	17,8 %
Current Ratio	0,04	0,04	6,35	5,47
Quick Ratio	0,04	0,04	−5,56	−2,14
Equity Ratio	0,12	0,11	0,07	0,07
Gross Profit Margin	-	26,88 %	8,79 %	18,3 %