SC EIENDOM AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

19,88 %

Current Ratio

0,46

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 100 000	1 100 000	1 100 000	1 100 000
Net Income	446 000	461 000	415 000	413 000
Total Assets	5 359 000	5 561 000	5 731 000	5 941 000
Total Equity	2 244 000	1 798 000	1 337 000	922 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 100 000	1 100 000	1 100 000	1 100 000
Expenditure	418 000	409 000	404 000	385 000
Operating Profit	682 000	691 000	696 000	715 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	98 000	92 000	165 000	185 000
Financial Balance	−94 000	−87 000	−161 000	−185 000
Earnings Before Tax	588 000	604 000	535 000	529 000
Tax	141 000	143 000	120 000	117 000
Net Income	446 000	461 000	415 000	413 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 837 000	5 099 000	5 361 000	5 568 000
Total Current Assets	522 000	463 000	370 000	373 000
Total Assets	5 359 000	5 561 000	5 731 000	5 941 000
Total Retained Equity	2 214 000	1 768 000	1 307 000	892 000
Total Equity	2 244 000	1 798 000	1 337 000	922 000
Total Long-Term Debt	1 975 000	2 625 000	3 275 000	3 930 000
Total Current Debt	1 140 000	1 139 000	1 119 000	1 089 000
Total Equity and Debt	5 359 000	5 561 000	5 731 000	5 941 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 100 000	1 100 000	1 100 000	1 100 000
Other Income	0	0	0	0
Revenue	1 100 000	1 100 000	1 100 000	1 100 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	262 000	262 000	261 000	260 000
Impairment	0	0	0	0
Expenditure	418 000	409 000	404 000	385 000
Operating Profit	682 000	691 000	696 000	715 000
Financial Income	4 000	5 000	4 000	0
Financial Costs	98 000	92 000	165 000	185 000
Financial Balance	−94 000	−87 000	−161 000	−185 000
Dividends	0	0	0	0
Net Income	446 000	461 000	415 000	413 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 837 000	5 099 000	5 361 000	5 568 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 837 000	5 099 000	5 361 000	5 568 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 837 000	5 099 000	5 361 000	5 568 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	502 000	443 000	354 000	355 000
Total Current Assets	522 000	463 000	370 000	373 000
Total Assets	5 359 000	5 561 000	5 731 000	5 941 000
Total Equity	2 244 000	1 798 000	1 337 000	922 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 975 000	2 625 000	3 275 000	3 930 000
Creditors	38 000	35 000	33 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	960 000	960 000	960 000	954 000
Total Current Debt	1 140 000	1 139 000	1 119 000	1 089 000
Total Equity and Debt	5 359 000	5 561 000	5 731 000	5 941 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,88 %	25,64 %	31,04 %	44,79 %
Debt-to-Equity Ratio	0,88	1,46	2,45	4,26
Operating Profit Margin	62 %	62,82 %	63,27 %	65 %
Current Ratio	0,46	0,41	0,33	0,34
Quick Ratio	0,46	0,41	0,33	0,34
Equity Ratio	0,42	0,32	0,23	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %