ESIN EIENDOM AS

3919 PORSGRUNN

Finances

Share Ownership

Return on Equity

9,73 %

Current Ratio

1,69

Debt-to-Equity Ratio

2,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	397 000	460 000	403 000	499 000
Net Income	111 000	226 000	124 000	84 000
Total Assets	3 916 000	4 064 000	3 961 000	4 038 000
Total Equity	1 141 000	1 030 000	804 000	679 000

Income (NOK)	2022	2021	2020	2019
Revenue	397 000	460 000	403 000	499 000
Expenditure	87 000	25 000	81 000	199 000
Operating Profit	310 000	435 000	322 000	299 000
Financial Income	0	0	0	0
Financial Costs	166 000	144 000	163 000	192 000
Financial Balance	−166 000	−144 000	−163 000	−192 000
Earnings Before Tax	144 000	290 000	159 000	107 000
Tax	33 000	64 000	35 000	24 000
Net Income	111 000	226 000	124 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 850 000	3 850 000	3 850 000	3 850 000
Total Current Assets	66 000	214 000	111 000	188 000
Total Assets	3 916 000	4 064 000	3 961 000	4 038 000
Total Retained Equity	1 041 000	930 000	704 000	579 000
Total Equity	1 141 000	1 030 000	804 000	679 000
Total Long-Term Debt	2 735 000	2 963 000	3 115 000	3 286 000
Total Current Debt	39 000	71 000	43 000	73 000
Total Equity and Debt	3 916 000	4 064 000	3 961 000	4 038 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	397 000	460 000	403 000	499 000
Revenue	397 000	460 000	403 000	499 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	87 000	25 000	81 000	199 000
Operating Profit	310 000	435 000	322 000	299 000
Financial Income	0	0	0	0
Financial Costs	166 000	144 000	163 000	192 000
Financial Balance	−166 000	−144 000	−163 000	−192 000
Dividends	0	0	0	0
Net Income	111 000	226 000	124 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 850 000	3 850 000	3 850 000	3 850 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 850 000	3 850 000	3 850 000	3 850 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 850 000	3 850 000	3 850 000	3 850 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	144 000	32 000	121 000
Total Current Assets	66 000	214 000	111 000	188 000
Total Assets	3 916 000	4 064 000	3 961 000	4 038 000
Total Equity	1 141 000	1 030 000	804 000	679 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 735 000	2 963 000	3 115 000	3 286 000
Creditors	6 000	3 000	3 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	5 000	5 000	5 000
Total Current Debt	39 000	71 000	43 000	73 000
Total Equity and Debt	3 916 000	4 064 000	3 961 000	4 038 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,73 %	21,94 %	15,42 %	12,37 %
Debt-to-Equity Ratio	2,4	2,88	3,87	4,84
Operating Profit Margin	78,09 %	94,57 %	79,9 %	59,92 %
Current Ratio	1,69	3,01	2,58	2,58
Quick Ratio	1,69	3,01	2,58	2,58
Equity Ratio	0,29	0,25	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %