SINSENGARASJER AS

0661 OSLO

Finances

Share Ownership

Return on Equity

64,95 %

Current Ratio

0,28

Debt-to-Equity Ratio

2,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 842 000	11 991 000	11 367 000	9 248 000
Net Income	7 791 000	5 472 000	7 177 000	5 477 000
Total Assets	47 732 000	22 435 000	17 172 000	16 949 000
Total Equity	11 995 000	9 315 000	9 903 000	2 727 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 842 000	11 991 000	11 367 000	9 248 000
Expenditure	1 977 000	4 832 000	2 023 000	2 235 000
Operating Profit	10 865 000	7 160 000	9 343 000	7 014 000
Financial Income	2 000	64 000	28 000	14 000
Financial Costs	878 000	207 000	171 000	5 000
Financial Balance	−876 000	−143 000	−143 000	9 000
Earnings Before Tax	9 988 000	7 016 000	9 201 000	7 022 000
Tax	2 197 000	1 544 000	2 024 000	1 545 000
Net Income	7 791 000	5 472 000	7 177 000	5 477 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 910 000	33 197 000	14 344 000	14 062 000
Total Current Assets	2 822 000	−10 762 000	2 828 000	2 887 000
Total Assets	47 732 000	22 435 000	17 172 000	16 949 000
Total Retained Equity	11 012 000	8 332 000	8 920 000	1 744 000
Total Equity	11 995 000	9 315 000	9 903 000	2 727 000
Total Long-Term Debt	25 633 000	3 643 000	3 486 000	6 256 000
Total Current Debt	10 104 000	9 477 000	3 783 000	7 966 000
Total Equity and Debt	47 732 000	22 435 000	17 172 000	16 949 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 842 000	11 991 000	11 367 000	9 248 000
Revenue	12 842 000	11 991 000	11 367 000	9 248 000
Cost of Goods Sold	0	0	0	439 000
Salary Costs	0	0	0	0
Depreciation	584 000	334 000	206 000	604 000
Impairment	0	0	0	0
Expenditure	1 977 000	4 832 000	2 023 000	2 235 000
Operating Profit	10 865 000	7 160 000	9 343 000	7 014 000
Financial Income	2 000	64 000	28 000	14 000
Financial Costs	878 000	207 000	171 000	5 000
Financial Balance	−876 000	−143 000	−143 000	9 000
Dividends	0	0	0	0
Net Income	7 791 000	5 472 000	7 177 000	5 477 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	80 000	803 000	522 000	556 000
Real Eastate	42 221 000	29 733 000	13 090 000	13 417 000
Machinery and Plant Facilities	2 559 000	2 598 000	656 000	0
Fixtures	50 000	63 000	76 000	89 000
Total Tangible Assets	44 830 000	32 394 000	13 822 000	13 506 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	44 910 000	33 197 000	14 344 000	14 062 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	−12 079 000	1 937 000	929 000
Total Current Assets	2 822 000	−10 762 000	2 828 000	2 887 000
Total Assets	47 732 000	22 435 000	17 172 000	16 949 000
Total Equity	11 995 000	9 315 000	9 903 000	2 727 000
Short-Term Group Debt	6 553 000	7 770 000	0	6 916 000
Total Long-Term Debt	25 633 000	3 643 000	3 486 000	6 256 000
Creditors	2 820 000	1 004 000	897 000	658 000
Unpaid Taxes	0	0	383 000	29 000
Dividends	0	0	0	0
Other Current Debt	731 000	704 000	514 000	363 000
Total Current Debt	10 104 000	9 477 000	3 783 000	7 966 000
Total Equity and Debt	47 732 000	22 435 000	17 172 000	16 949 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,95 %	58,74 %	72,47 %	200,84 %
Debt-to-Equity Ratio	2,14	0,39	0,35	2,29
Operating Profit Margin	84,61 %	59,71 %	82,19 %	75,84 %
Current Ratio	0,28	−1,14	0,75	0,36
Quick Ratio	0,28	−1,14	0,75	0,36
Equity Ratio	0,25	0,42	0,58	0,16
Gross Profit Margin	100 %	100 %	100 %	95,25 %