SUNLAND-EKER EIENDOM AS

3044 DRAMMEN

Finances

Share Ownership

Return on Equity

445,81 %

Current Ratio

0,13

Debt-to-Equity Ratio

116,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 310 000	4 119 000	4 517 000	4 440 000
Net Income	1 382 000	1 930 000	2 704 000	1 359 000
Total Assets	39 835 000	39 483 000	39 010 000	38 388 000
Total Equity	310 000	333 000	354 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 310 000	4 119 000	4 517 000	4 440 000
Expenditure	1 290 000	1 509 000	513 000	1 466 000
Operating Profit	3 020 000	2 610 000	4 004 000	2 974 000
Financial Income	509 000	1 259 000	1 191 000	13 000
Financial Costs	1 758 000	1 395 000	1 729 000	1 140 000
Financial Balance	−1 249 000	−136 000	−538 000	−1 127 000
Earnings Before Tax	1 772 000	2 475 000	3 467 000	1 847 000
Tax	390 000	544 000	763 000	488 000
Net Income	1 382 000	1 930 000	2 704 000	1 359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 384 000	39 066 000	35 149 000	36 245 000
Total Current Assets	450 000	417 000	3 861 000	2 144 000
Total Assets	39 835 000	39 483 000	39 010 000	38 388 000
Total Retained Equity	280 000	303 000	324 000	0
Total Equity	310 000	333 000	354 000	30 000
Total Long-Term Debt	36 179 000	35 000 000	0	35 000 000
Total Current Debt	3 346 000	4 150 000	38 656 000	3 358 000
Total Equity and Debt	39 835 000	39 483 000	39 010 000	38 388 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 310 000	4 119 000	4 517 000	4 440 000
Other Income	0	0	0	0
Revenue	4 310 000	4 119 000	4 517 000	4 440 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	91 000	91 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	1 290 000	1 509 000	513 000	1 466 000
Operating Profit	3 020 000	2 610 000	4 004 000	2 974 000
Financial Income	509 000	1 259 000	1 191 000	13 000
Financial Costs	1 758 000	1 395 000	1 729 000	1 140 000
Financial Balance	−1 249 000	−136 000	−538 000	−1 127 000
Dividends	0	0	0	0
Net Income	1 382 000	1 930 000	2 704 000	1 359 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	51 000	44 000	38 000	33 000
Real Eastate	33 231 000	11 386 000	11 477 000	11 568 000
Machinery and Plant Facilities	5 707 000	4 862 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	38 938 000	16 248 000	11 477 000	11 568 000
Total Fiancial Fixed Assets	395 000	22 774 000	23 634 000	24 645 000
Total Fixed Assets	39 384 000	39 066 000	35 149 000	36 245 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	169 000	134 000	3 861 000	1 707 000
Total Current Assets	450 000	417 000	3 861 000	2 144 000
Total Assets	39 835 000	39 483 000	39 010 000	38 388 000
Total Equity	310 000	333 000	354 000	30 000
Short-Term Group Debt	1 801 000	2 502 000	3 051 000	2 311 000
Total Long-Term Debt	36 179 000	35 000 000	0	35 000 000
Creditors	356 000	530 000	112 000	198 000
Unpaid Taxes	0	0	5 000	332 000
Dividends	0	0	0	0
Other Current Debt	1 188 000	1 118 000	391 000	518 000
Total Current Debt	3 346 000	4 150 000	38 656 000	3 358 000
Total Equity and Debt	39 835 000	39 483 000	39 010 000	38 388 000

Financial indicators	2022	2021	2020	2019
Return on Equity	445,81 %	579,58 %	763,84 %	4 530 %
Debt-to-Equity Ratio	116,71	105,11	0	1 166,67
Operating Profit Margin	70,07 %	63,36 %	88,64 %	66,98 %
Current Ratio	0,13	0,1	0,1	0,64
Quick Ratio	0,13	0,1	0,1	0,64
Equity Ratio	0,01	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %	100 %