JAGIMA EIENDOM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

34,16 %

Current Ratio

0,07

Debt-to-Equity Ratio

−1,33

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 862 000	2 494 000	2 175 000	200 000
Net Income	−233 000	−311 000	−120 000	2 000
Total Assets	8 954 000	8 279 000	8 773 000	9 376 000
Total Equity	−682 000	−449 000	−138 000	−18 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 862 000	2 494 000	2 175 000	200 000
Expenditure	1 687 000	2 491 000	1 919 000	197 000
Operating Profit	175 000	3 000	256 000	2 000
Financial Income	0	1 000	1 000	0
Financial Costs	408 000	315 000	377 000	0
Financial Balance	−408 000	−314 000	−376 000	0
Earnings Before Tax	−233 000	−311 000	−120 000	2 000
Tax	0	0	0	0
Net Income	−233 000	−311 000	−120 000	2 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	8 338 000	8 162 000	8 772 000	9 376 000
Total Current Assets	617 000	117 000	1 000	0
Total Assets	8 954 000	8 279 000	8 773 000	9 376 000
Total Retained Equity	−712 000	−479 000	−168 000	−48 000
Total Equity	−682 000	−449 000	−138 000	−18 000
Total Long-Term Debt	908 000	923 000	916 000	1 446 000
Total Current Debt	8 728 000	7 804 000	7 995 000	7 948 000
Total Equity and Debt	8 954 000	8 279 000	8 773 000	9 376 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 862 000	2 494 000	2 175 000	200 000
Other Income	0	0	0	0
Revenue	1 862 000	2 494 000	2 175 000	200 000
Cost of Goods Sold	1 523 000	2 363 000	1 700 000	157 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 687 000	2 491 000	1 919 000	197 000
Operating Profit	175 000	3 000	256 000	2 000
Financial Income	0	1 000	1 000	0
Financial Costs	408 000	315 000	377 000	0
Financial Balance	−408 000	−314 000	−376 000	0
Dividends	0	0	0	0
Net Income	−233 000	−311 000	−120 000	2 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 338 000	8 162 000	8 772 000	9 376 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 338 000	8 162 000	8 772 000	9 376 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 338 000	8 162 000	8 772 000	9 376 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	0	1 000	0
Total Current Assets	617 000	117 000	1 000	0
Total Assets	8 954 000	8 279 000	8 773 000	9 376 000
Total Equity	−682 000	−449 000	−138 000	−18 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	908 000	923 000	916 000	1 446 000
Creditors	869 000	409 000	155 000	194 000
Unpaid Taxes	51 000	101 000	32 000	0
Dividends	0	0	0	0
Other Current Debt	788 000	542 000	1 123 000	851 000
Total Current Debt	8 728 000	7 804 000	7 995 000	7 948 000
Total Equity and Debt	8 954 000	8 279 000	8 773 000	9 376 000

Financial indicators	2021	2020	2019	2018
Return on Equity	34,16 %	69,27 %	86,96 %	−11,11 %
Debt-to-Equity Ratio	−1,33	−2,06	−6,64	−80,33
Operating Profit Margin	9,4 %	0,12 %	11,77 %	1 %
Current Ratio	0,07	0,01	0	0
Quick Ratio	0,07	0,01	0	0
Equity Ratio	−0,08	−0,05	−0,02	−0
Gross Profit Margin	18,21 %	5,25 %	21,84 %	21,5 %