SUNDSETH EIENDOM AS

7690 MOSVIK

Finances

Return on Equity

25,73 %

Current Ratio

0,56

Debt-to-Equity Ratio

0,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	188 000	138 000	103 000	155 000
Net Income	115 000	3 000	−50 000	103 000
Total Assets	1 015 000	744 000	781 000	827 000
Total Equity	447 000	80 000	77 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	188 000	138 000	103 000	155 000
Expenditure	134 000	110 000	132 000	122 000
Operating Profit	54 000	28 000	−29 000	34 000
Financial Income	0	0	0	90 000
Financial Costs	22 000	16 000	21 000	20 000
Financial Balance	−22 000	−16 000	−21 000	70 000
Earnings Before Tax	32 000	12 000	−50 000	103 000
Tax	−83 000	9 000	0	0
Net Income	115 000	3 000	−50 000	103 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	925 000	718 000	723 000	737 000
Total Current Assets	91 000	25 000	58 000	90 000
Total Assets	1 015 000	744 000	781 000	827 000
Total Retained Equity	45 000	−70 000	−73 000	−23 000
Total Equity	447 000	80 000	77 000	127 000
Total Long-Term Debt	405 000	451 000	498 000	540 000
Total Current Debt	163 000	213 000	206 000	159 000
Total Equity and Debt	1 015 000	744 000	781 000	827 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 000	25 000	−10 000	43 000
Other Income	170 000	112 000	113 000	112 000
Revenue	188 000	138 000	103 000	155 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	79 000	49 000	49 000	49 000
Impairment	0	0	0	0
Expenditure	134 000	110 000	132 000	122 000
Operating Profit	54 000	28 000	−29 000	34 000
Financial Income	0	0	0	90 000
Financial Costs	22 000	16 000	21 000	20 000
Financial Balance	−22 000	−16 000	−21 000	70 000
Dividends	0	0	0	0
Net Income	115 000	3 000	−50 000	103 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	74 000	4 000	0	0
Real Eastate	374 000	396 000	418 000	440 000
Machinery and Plant Facilities	0	17 000	36 000	55 000
Fixtures	222 000	46 000	14 000	22 000
Total Tangible Assets	596 000	459 000	468 000	517 000
Total Fiancial Fixed Assets	255 000	255 000	255 000	220 000
Total Fixed Assets	925 000	718 000	723 000	737 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	25 000	53 000	39 000
Total Current Assets	91 000	25 000	58 000	90 000
Total Assets	1 015 000	744 000	781 000	827 000
Total Equity	447 000	80 000	77 000	127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	405 000	451 000	498 000	540 000
Creditors	0	−4 000	7 000	10 000
Unpaid Taxes	−27 000	16 000	17 000	27 000
Dividends	0	0	0	0
Other Current Debt	189 000	187 000	182 000	122 000
Total Current Debt	163 000	213 000	206 000	159 000
Total Equity and Debt	1 015 000	744 000	781 000	827 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,73 %	3,75 %	−64,94 %	81,1 %
Debt-to-Equity Ratio	0,91	5,64	6,47	4,25
Operating Profit Margin	28,72 %	20,29 %	−28,16 %	21,94 %
Current Ratio	0,56	0,12	0,28	0,57
Quick Ratio	0,56	0,12	0,28	0,57
Equity Ratio	0,44	0,11	0,1	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %