EIENDOM B30 AS

3077 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

−8,29 %

Current Ratio

5,09

Debt-to-Equity Ratio

1,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	−2 533 000	2 617 000	7 726 000	5 288 000
Net Income	−1 521 000	2 236 000	4 966 000	2 906 000
Total Assets	47 541 000	51 363 000	50 946 000	45 031 000
Total Equity	18 357 000	20 165 000	18 184 000	13 293 000

Income (NOK)	2022	2021	2020	2019
Revenue	−2 533 000	2 617 000	7 726 000	5 288 000
Expenditure	151 000	74 000	246 000	556 000
Operating Profit	−2 685 000	2 543 000	7 480 000	4 732 000
Financial Income	1 392 000	777 000	23 000	39 000
Financial Costs	1 011 000	718 000	1 088 000	1 045 000
Financial Balance	381 000	59 000	−1 065 000	−1 006 000
Earnings Before Tax	−2 304 000	2 603 000	6 416 000	3 726 000
Tax	−783 000	367 000	1 450 000	820 000
Net Income	−1 521 000	2 236 000	4 966 000	2 906 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 109 000	50 028 000	50 000 000	43 839 000
Total Current Assets	2 432 000	1 335 000	946 000	1 192 000
Total Assets	47 541 000	51 363 000	50 946 000	45 031 000
Total Retained Equity	10 581 000	12 389 000	10 408 000	5 517 000
Total Equity	18 357 000	20 165 000	18 184 000	13 293 000
Total Long-Term Debt	28 706 000	30 760 000	32 363 000	31 376 000
Total Current Debt	478 000	438 000	399 000	363 000
Total Equity and Debt	47 541 000	51 363 000	50 946 000	45 031 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	52 000	114 000	727 000
Other Income	−2 533 000	2 565 000	7 612 000	4 560 000
Revenue	−2 533 000	2 617 000	7 726 000	5 288 000
Cost of Goods Sold	0	0	69 000	461 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	151 000	74 000	246 000	556 000
Operating Profit	−2 685 000	2 543 000	7 480 000	4 732 000
Financial Income	1 392 000	777 000	23 000	39 000
Financial Costs	1 011 000	718 000	1 088 000	1 045 000
Financial Balance	381 000	59 000	−1 065 000	−1 006 000
Dividends	0	0	0	0
Net Income	−1 521 000	2 236 000	4 966 000	2 906 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	45 109 000	50 028 000	50 000 000	43 839 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	45 109 000	50 028 000	50 000 000	43 839 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 109 000	50 028 000	50 000 000	43 839 000
Stock	0	0	0	69 000
Total Investments	2 015 000	761 000	0	0
Cash, Bank	83 000	266 000	550 000	23 000
Total Current Assets	2 432 000	1 335 000	946 000	1 192 000
Total Assets	47 541 000	51 363 000	50 946 000	45 031 000
Total Equity	18 357 000	20 165 000	18 184 000	13 293 000
Short-Term Group Debt	368 000	326 000	95 000	163 000
Total Long-Term Debt	28 706 000	30 760 000	32 363 000	31 376 000
Creditors	5 000	3 000	23 000	42 000
Unpaid Taxes	103 000	107 000	104 000	155 000
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	176 000	2 000
Total Current Debt	478 000	438 000	399 000	363 000
Total Equity and Debt	47 541 000	51 363 000	50 946 000	45 031 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,29 %	11,09 %	27,31 %	21,86 %
Debt-to-Equity Ratio	1,56	1,53	1,78	2,36
Operating Profit Margin	106 %	97,17 %	96,82 %	89,49 %
Current Ratio	5,09	3,05	2,37	3,28
Quick Ratio	5,09	3,05	2,37	4,05
Equity Ratio	0,39	0,39	0,36	0,3
Gross Profit Margin	100 %	100 %	99,11 %	91,28 %