E-SIM AS

6856 SOGNDAL

Finances

Share Ownership

Return on Equity

0,25 %

Current Ratio

0,01

Debt-to-Equity Ratio

−2,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	121 000	81 000	79 000	35 000
Net Income	−1 000	−30 000	−31 000	−80 000
Total Assets	1 552 000	1 538 000	1 548 000	1 540 000
Total Equity	−407 000	−406 000	−376 000	−345 000

Income (NOK)	2022	2021	2020	2019
Revenue	121 000	81 000	79 000	35 000
Expenditure	56 000	46 000	36 000	30 000
Operating Profit	65 000	35 000	44 000	5 000
Financial Income	0	0	0	0
Financial Costs	65 000	66 000	75 000	85 000
Financial Balance	−65 000	−66 000	−75 000	−85 000
Earnings Before Tax	−1 000	−30 000	−31 000	−80 000
Tax	0	0	0	0
Net Income	−1 000	−30 000	−31 000	−80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 538 000	1 538 000	1 008 000	1 008 000
Total Current Assets	14 000	0	540 000	533 000
Total Assets	1 552 000	1 538 000	1 548 000	1 540 000
Total Retained Equity	−507 000	−506 000	−476 000	−445 000
Total Equity	−407 000	−406 000	−376 000	−345 000
Total Long-Term Debt	959 000	1 025 000	1 089 000	1 146 000
Total Current Debt	1 000 000	919 000	835 000	739 000
Total Equity and Debt	1 552 000	1 538 000	1 548 000	1 540 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	121 000	81 000	79 000	35 000
Revenue	121 000	81 000	79 000	35 000
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	56 000	46 000	36 000	30 000
Operating Profit	65 000	35 000	44 000	5 000
Financial Income	0	0	0	0
Financial Costs	65 000	66 000	75 000	85 000
Financial Balance	−65 000	−66 000	−75 000	−85 000
Dividends	0	0	0	0
Net Income	−1 000	−30 000	−31 000	−80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 538 000	1 538 000	1 008 000	1 008 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 538 000	1 538 000	1 008 000	1 008 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 538 000	1 538 000	1 008 000	1 008 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	0	2 000	2 000
Total Current Assets	14 000	0	540 000	533 000
Total Assets	1 552 000	1 538 000	1 548 000	1 540 000
Total Equity	−407 000	−406 000	−376 000	−345 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	959 000	1 025 000	1 089 000	1 146 000
Creditors	18 000	2 000	18 000	17 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	982 000	917 000	817 000	722 000
Total Current Debt	1 000 000	919 000	835 000	739 000
Total Equity and Debt	1 552 000	1 538 000	1 548 000	1 540 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,25 %	7,39 %	8,24 %	23,19 %
Debt-to-Equity Ratio	−2,36	−2,52	−2,9	−3,32
Operating Profit Margin	53,72 %	43,21 %	55,7 %	14,29 %
Current Ratio	0,01	0	0,65	0,72
Quick Ratio	0,01	0	0,65	0,72
Equity Ratio	−0,26	−0,26	−0,24	−0,22
Gross Profit Margin	100 %	100 %	100 %	100 %