PUBLI Income Statement

Financials in millions NOK. Fiscal year is January - December.

Millions NOK. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021
Period Ending	Dec '23 Dec 31, 2023	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Rental Revenue	575	575	504	67.9
Other Revenue	1	1	-1	-
Total Revenue	576	576	503	67.9
Revenue Growth (YoY	14.51%	14.51%	640.82%	-
Property Expenses	75	75	63	-
Selling, General & Administrative	31	31	36	-
Depreciation & Amortization	-	-	-	21.87
Other Operating Expenses	-	-	-1	11.52
Total Operating Expenses	106	106	98	33.39
Operating Income	470	470	405	34.51
Interest Expense	-278	-278	-227	-52.55
Interest & Investment Income	6	6	2	0.12
Other Non-Operating Income	-24	-24	29	-0.33
EBT Excluding Unusual Items	174	174	209	-18.26
Asset Writedown	-1,143	-1,143	-913	-
Pretax Income	-969	-969	-704	-18.26
Income Tax Expense	-69	-69	-81	-4.09
Net Income	-900	-900	-623	-14.17
Net Income to Common	-900	-900	-623	-14.17
Basic Shares Outstanding	4	4	3	2
Diluted Shares Outstanding	4	4	3	2
Shares Change (YoY)	8.72%	8.72%	39.85%	-
EPS (Basic)	-250.24	-250.24	-188.33	-5.99
EPS (Diluted)	-250.24	-250.24	-188.33	-5.99
Operating Margin	81.60%	81.60%	80.52%	50.82%
Profit Margin	-156.25%	-156.25%	-123.86%	-20.87%
Free Cash Flow Margin	75.87%	75.87%	64.02%	121.80%
EBITDA	680.81	680.81	615.81	56.38
EBITDA Margin	118.20%	118.20%	122.43%	83.03%
D&A For Ebitda	210.81	210.81	210.81	21.87
EBIT	470	470	405	34.51
EBIT Margin	81.60%	81.60%	80.52%	50.82%
Revenue as Reported	576	576	504	68.58

Source: S&P Capital IQ. Real Estate template. Financial Sources.