SKUTLEVIKA-3 AS

5314 KJERRGARDEN

Finances

Share Ownership

Return on Equity

2,66 %

Current Ratio

6,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	544 000	540 000	432 000	408 000
Net Income	132 000	239 000	84 000	140 000
Total Assets	5 046 000	5 097 000	5 086 000	5 259 000
Total Equity	4 970 000	5 022 000	5 020 000	5 199 000

Income (NOK)	2022	2021	2020	2019
Revenue	544 000	540 000	432 000	408 000
Expenditure	309 000	300 000	229 000	228 000
Operating Profit	235 000	240 000	203 000	180 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	235 000	240 000	203 000	180 000
Tax	103 000	1 000	119 000	40 000
Net Income	132 000	239 000	84 000	140 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 558 000	4 634 000	4 821 000	5 009 000
Total Current Assets	488 000	464 000	265 000	250 000
Total Assets	5 046 000	5 097 000	5 086 000	5 259 000
Total Retained Equity	595 000	647 000	645 000	824 000
Total Equity	4 970 000	5 022 000	5 020 000	5 199 000
Total Long-Term Debt	4 000	4 000	4 000	4 000
Total Current Debt	72 000	72 000	62 000	57 000
Total Equity and Debt	5 046 000	5 097 000	5 086 000	5 259 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	544 000	540 000	432 000	408 000
Revenue	544 000	540 000	432 000	408 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	206 000	206 000	206 000	206 000
Impairment	0	0	0	0
Expenditure	309 000	300 000	229 000	228 000
Operating Profit	235 000	240 000	203 000	180 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	132 000	239 000	84 000	140 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	100 000	80 000	61 000	43 000
Real Eastate	3 827 000	4 032 000	4 238 000	4 444 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 827 000	4 032 000	4 238 000	4 444 000
Total Fiancial Fixed Assets	632 000	522 000	522 000	522 000
Total Fixed Assets	4 558 000	4 634 000	4 821 000	5 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	334 000	218 000	60 000	48 000
Total Current Assets	488 000	464 000	265 000	250 000
Total Assets	5 046 000	5 097 000	5 086 000	5 259 000
Total Equity	4 970 000	5 022 000	5 020 000	5 199 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 000	4 000	4 000	4 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	72 000	72 000	62 000	57 000
Total Equity and Debt	5 046 000	5 097 000	5 086 000	5 259 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,66 %	4,76 %	1,67 %	2,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	43,2 %	44,44 %	46,99 %	44,12 %
Current Ratio	6,78	6,44	4,27	4,39
Quick Ratio	6,78	6,44	4,27	4,39
Equity Ratio	0,98	0,99	0,99	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %