SUNDBY GÅRD AS

1540 VESTBY

Finances

Share Ownership

Return on Equity

2,29 %

Current Ratio

−9,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 264 000	619 000	614 000	1 845 000
Net Income	296 000	−12 996 000	−1 121 000	145 000
Total Assets	12 531 000	12 651 000	25 673 000	26 361 000
Total Equity	12 913 000	12 618 000	−1 449 000	−327 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 264 000	619 000	614 000	1 845 000
Expenditure	969 000	13 613 000	1 747 000	1 704 000
Operating Profit	296 000	−12 994 000	−1 133 000	141 000
Financial Income	0	0	13 000	6 000
Financial Costs	0	1 000	2 000	3 000
Financial Balance	0	−1 000	11 000	3 000
Earnings Before Tax	296 000	−12 996 000	−1 121 000	145 000
Tax	0	0	0	0
Net Income	296 000	−12 996 000	−1 121 000	145 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 018 000	7 267 000	25 544 000	25 839 000
Total Current Assets	3 513 000	5 384 000	129 000	522 000
Total Assets	12 531 000	12 651 000	25 673 000	26 361 000
Total Retained Equity	−14 179 000	−14 474 000	−1 479 000	−357 000
Total Equity	12 913 000	12 618 000	−1 449 000	−327 000
Total Long-Term Debt	0	0	26 429 000	26 229 000
Total Current Debt	−382 000	33 000	693 000	459 000
Total Equity and Debt	12 531 000	12 651 000	25 673 000	26 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	20 000	8 000	839 000
Other Income	1 264 000	599 000	606 000	1 006 000
Revenue	1 264 000	619 000	614 000	1 845 000
Cost of Goods Sold	38 000	30 000	6 000	295 000
Salary Costs	0	0	0	0
Depreciation	472 000	159 000	299 000	280 000
Impairment	0	0	0	0
Expenditure	969 000	13 613 000	1 747 000	1 704 000
Operating Profit	296 000	−12 994 000	−1 133 000	141 000
Financial Income	0	0	13 000	6 000
Financial Costs	0	1 000	2 000	3 000
Financial Balance	0	−1 000	11 000	3 000
Dividends	0	0	0	0
Net Income	296 000	−12 996 000	−1 121 000	145 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 511 000	4 511 000	25 544 000	25 839 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	4 507 000	2 756 000	0	0
Total Tangible Assets	9 018 000	7 267 000	25 544 000	25 839 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 018 000	7 267 000	25 544 000	25 839 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	61 000	3 118 000	43 000	316 000
Total Current Assets	3 513 000	5 384 000	129 000	522 000
Total Assets	12 531 000	12 651 000	25 673 000	26 361 000
Total Equity	12 913 000	12 618 000	−1 449 000	−327 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	26 429 000	26 229 000
Creditors	33 000	33 000	679 000	327 000
Unpaid Taxes	−415 000	0	5 000	127 000
Dividends	0	0	0	0
Other Current Debt	0	0	10 000	5 000
Total Current Debt	−382 000	33 000	693 000	459 000
Total Equity and Debt	12 531 000	12 651 000	25 673 000	26 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,29 %	−103 %	77,36 %	−44,34 %
Debt-to-Equity Ratio	0	0	−18,24	−80,21
Operating Profit Margin	23,42 %	−2 099,19 %	−184,53 %	7,64 %
Current Ratio	−9,2	163,15	0,19	1,14
Quick Ratio	−9,2	163,15	0,19	1,14
Equity Ratio	1,03	1	−0,06	−0,01
Gross Profit Margin	96,99 %	95,15 %	99,02 %	84,01 %