XBO EIENDOM AS

0352 OSLO

Finances

Share Ownership

Return on Equity

86,46 %

Current Ratio

0,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 620 000	10 210 000	9 013 000	53 537 000
Net Income	1 124 000	−2 061 000	−1 458 000	36 299 000
Total Assets	73 282 000	114 057 000	94 500 000	12 743 000
Total Equity	1 300 000	176 000	1 470 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 620 000	10 210 000	9 013 000	53 537 000
Expenditure	5 382 000	12 765 000	10 481 000	6 322 000
Operating Profit	4 238 000	−2 554 000	−1 468 000	47 215 000
Financial Income	1 301 000	3 606 000	1 522 000	22 000
Financial Costs	4 415 000	3 684 000	1 920 000	699 000
Financial Balance	−3 114 000	−78 000	−398 000	−677 000
Earnings Before Tax	1 124 000	−2 633 000	−1 867 000	46 538 000
Tax	0	−572 000	−409 000	10 239 000
Net Income	1 124 000	−2 061 000	−1 458 000	36 299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	70 071 000	1 783 000	85 997 000	14 000
Total Current Assets	3 211 000	112 274 000	8 504 000	12 729 000
Total Assets	73 282 000	114 057 000	94 500 000	12 743 000
Total Retained Equity	1 124 000	0	−4 700 000	23 000
Total Equity	1 300 000	176 000	1 470 000	128 000
Total Long-Term Debt	0	0	84 899 000	9 226 000
Total Current Debt	71 982 000	113 881 000	8 132 000	3 389 000
Total Equity and Debt	73 282 000	114 057 000	94 500 000	12 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	8 337 000	8 496 000
Other Income	9 620 000	10 210 000	677 000	45 041 000
Revenue	9 620 000	10 210 000	9 013 000	53 537 000
Cost of Goods Sold	96 000	0	0	0
Salary Costs	160 000	269 000	200 000	788 000
Depreciation	13 000	295 000	39 000	7 000
Impairment	0	699 000	0	0
Expenditure	5 382 000	12 765 000	10 481 000	6 322 000
Operating Profit	4 238 000	−2 554 000	−1 468 000	47 215 000
Financial Income	1 301 000	3 606 000	1 522 000	22 000
Financial Costs	4 415 000	3 684 000	1 920 000	699 000
Financial Balance	−3 114 000	−78 000	−398 000	−677 000
Dividends	0	0	0	0
Net Income	1 124 000	−2 061 000	−1 458 000	36 299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	70 001 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	70 000	1 783 000	2 725 000	14 000
Total Tangible Assets	70 071 000	1 783 000	2 725 000	14 000
Total Fiancial Fixed Assets	0	0	83 272 000	0
Total Fixed Assets	70 071 000	1 783 000	85 997 000	14 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 388 000	560 000	791 000	520 000
Total Current Assets	3 211 000	112 274 000	8 504 000	12 729 000
Total Assets	73 282 000	114 057 000	94 500 000	12 743 000
Total Equity	1 300 000	176 000	1 470 000	128 000
Short-Term Group Debt	70 713 000	34 904 000	7 286 000	0
Total Long-Term Debt	0	0	84 899 000	9 226 000
Creditors	454 000	235 000	173 000	191 000
Unpaid Taxes	28 000	177 000	23 000	16 000
Dividends	0	0	0	0
Other Current Debt	787 000	1 373 000	650 000	3 181 000
Total Current Debt	71 982 000	113 881 000	8 132 000	3 389 000
Total Equity and Debt	73 282 000	114 057 000	94 500 000	12 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,46 %	−1 171,02 %	−99,18 %	28 358,59 %
Debt-to-Equity Ratio	0	0	57,75	72,08
Operating Profit Margin	44,05 %	−25,01 %	−16,29 %	88,19 %
Current Ratio	0,04	0,99	1,05	3,76
Quick Ratio	0,04	0,99	1,05	3,76
Equity Ratio	0,02	0	0,02	0,01
Gross Profit Margin	99 %	100 %	100 %	100 %