EIENDOMSUTVIKLING INNLANDET AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

−28,7 %

Current Ratio

0,37

Debt-to-Equity Ratio

3,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 113 000	1 074 000	1 039 000	1 050 000
Net Income	−293 000	334 000	289 000	366 000
Total Assets	5 068 000	5 052 000	5 350 000	5 797 000
Total Equity	1 021 000	1 314 000	1 580 000	1 291 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 113 000	1 074 000	1 039 000	1 050 000
Expenditure	1 277 000	536 000	514 000	401 000
Operating Profit	−164 000	538 000	524 000	649 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	129 000	100 000	154 000	179 000
Financial Balance	−128 000	−99 000	−153 000	−179 000
Earnings Before Tax	−293 000	439 000	371 000	470 000
Tax	0	105 000	82 000	103 000
Net Income	−293 000	334 000	289 000	366 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 755 000	4 996 000	5 238 000	5 479 000
Total Current Assets	313 000	55 000	112 000	318 000
Total Assets	5 068 000	5 052 000	5 350 000	5 797 000
Total Retained Equity	991 000	1 284 000	950 000	661 000
Total Equity	1 021 000	1 314 000	1 580 000	1 291 000
Total Long-Term Debt	3 206 000	3 415 000	3 509 000	4 242 000
Total Current Debt	841 000	323 000	261 000	264 000
Total Equity and Debt	5 068 000	5 052 000	5 350 000	5 797 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 113 000	1 074 000	1 039 000	1 050 000
Revenue	1 113 000	1 074 000	1 039 000	1 050 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	241 000	241 000	241 000	241 000
Impairment	0	0	0	0
Expenditure	1 277 000	536 000	514 000	401 000
Operating Profit	−164 000	538 000	524 000	649 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	129 000	100 000	154 000	179 000
Financial Balance	−128 000	−99 000	−153 000	−179 000
Dividends	0	0	0	0
Net Income	−293 000	334 000	289 000	366 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 731 000	4 915 000	5 100 000	5 284 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	81 000	138 000	195 000
Total Tangible Assets	4 755 000	4 996 000	5 238 000	5 479 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 755 000	4 996 000	5 238 000	5 479 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	221 000	45 000	109 000	315 000
Total Current Assets	313 000	55 000	112 000	318 000
Total Assets	5 068 000	5 052 000	5 350 000	5 797 000
Total Equity	1 021 000	1 314 000	1 580 000	1 291 000
Short-Term Group Debt	100 000	0	0	0
Total Long-Term Debt	3 206 000	3 415 000	3 509 000	4 242 000
Creditors	603 000	8 000	8 000	0
Unpaid Taxes	0	31 000	30 000	30 000
Dividends	0	0	0	0
Other Current Debt	137 000	176 000	132 000	125 000
Total Current Debt	841 000	323 000	261 000	264 000
Total Equity and Debt	5 068 000	5 052 000	5 350 000	5 797 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,7 %	25,42 %	18,29 %	28,35 %
Debt-to-Equity Ratio	3,14	2,6	2,22	3,29
Operating Profit Margin	−14,73 %	50,09 %	50,43 %	61,81 %
Current Ratio	0,37	0,17	0,43	1,2
Quick Ratio	0,37	0,17	0,43	1,2
Equity Ratio	0,2	0,26	0,3	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %