SELVAAG LØREN 7 AS

0380 OSLO

Finances

Share Ownership

Return on Equity

−11,4 %

Current Ratio

277,67

Debt-to-Equity Ratio

4,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	13 000	185 000
Net Income	−609 000	528 000	1 739 000	132 000
Total Assets	30 965 000	14 415 000	101 949 000	210 391 000
Total Equity	5 342 000	4 892 000	100 116 000	99 719 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	13 000	185 000
Expenditure	717 000	603 000	435 000	901 000
Operating Profit	−717 000	−603 000	−422 000	−717 000
Financial Income	10 000	1 280 000	2 956 000	3 253 000
Financial Costs	74 000	0	304 000	2 367 000
Financial Balance	−64 000	1 280 000	2 652 000	886 000
Earnings Before Tax	−781 000	676 000	2 230 000	169 000
Tax	−172 000	149 000	491 000	37 000
Net Income	−609 000	528 000	1 739 000	132 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 802 000	9 186 000	98 116 000	86 833 000
Total Current Assets	9 163 000	5 229 000	3 833 000	123 557 000
Total Assets	30 965 000	14 415 000	101 949 000	210 391 000
Total Retained Equity	3 182 000	3 792 000	−30 879 000	−31 275 000
Total Equity	5 342 000	4 892 000	100 116 000	99 719 000
Total Long-Term Debt	25 590 000	9 524 000	1 834 000	110 669 000
Total Current Debt	33 000	0	0	2 000
Total Equity and Debt	30 965 000	14 415 000	101 949 000	210 391 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	13 000	185 000
Revenue	0	0	13 000	185 000
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	717 000	603 000	435 000	901 000
Operating Profit	−717 000	−603 000	−422 000	−717 000
Financial Income	10 000	1 280 000	2 956 000	3 253 000
Financial Costs	74 000	0	304 000	2 367 000
Financial Balance	−64 000	1 280 000	2 652 000	886 000
Dividends	0	95 674 000	0	0
Net Income	−609 000	528 000	1 739 000	132 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	21 802 000	9 186 000	0	0
Total Intangible Assets	21 802 000	9 186 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	98 116 000	86 833 000
Total Fixed Assets	21 802 000	9 186 000	98 116 000	86 833 000
Stock	7 619 000	5 077 000	3 415 000	994 000
Total Investments	0	0	0	0
Cash, Bank	185 000	152 000	408 000	1 837 000
Total Current Assets	9 163 000	5 229 000	3 833 000	123 557 000
Total Assets	30 965 000	14 415 000	101 949 000	210 391 000
Total Equity	5 342 000	4 892 000	100 116 000	99 719 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 590 000	9 524 000	1 834 000	110 669 000
Creditors	33 000	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	95 674 000	0	0
Other Current Debt	0	0	0	0
Total Current Debt	33 000	0	0	2 000
Total Equity and Debt	30 965 000	14 415 000	101 949 000	210 391 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−11,4 %	10,79 %	1,74 %	0,13 %
Debt-to-Equity Ratio	4,79	1,95	0,02	1,11
Operating Profit Margin	-	-	−3 246,15 %	−387,57 %
Current Ratio	277,67	-	-	61 778,5
Quick Ratio	−1,21	−1,03	−1,12	−124,55
Equity Ratio	0,17	0,34	0,98	0,47
Gross Profit Margin	-	-	100 %	100 %