SJØLANDNESSET BORETTSLAG

6600 SUNNDALSØRA

Finances

Share Ownership

Return on Equity

6,97 %

Current Ratio

50,5

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	843 000	806 000	806 000	806 000
Net Income	233 000	294 000	352 000	267 000
Total Assets	5 478 000	5 522 000	5 509 000	5 422 000
Total Equity	3 344 000	3 111 000	2 816 000	2 464 000

Income (NOK)	2022	2021	2020	2019
Revenue	843 000	806 000	806 000	806 000
Expenditure	565 000	478 000	395 000	453 000
Operating Profit	278 000	329 000	412 000	354 000
Financial Income	8 000	7 000	2 000	0
Financial Costs	52 000	42 000	62 000	88 000
Financial Balance	−44 000	−35 000	−60 000	−88 000
Earnings Before Tax	233 000	294 000	352 000	267 000
Tax	0	0	0	0
Net Income	233 000	294 000	352 000	267 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 073 000	5 073 000	5 073 000	5 073 000
Total Current Assets	404 000	449 000	435 000	349 000
Total Assets	5 478 000	5 522 000	5 509 000	5 422 000
Total Retained Equity	3 344 000	3 111 000	2 816 000	2 464 000
Total Equity	3 344 000	3 111 000	2 816 000	2 464 000
Total Long-Term Debt	2 126 000	2 400 000	2 678 000	2 943 000
Total Current Debt	8 000	11 000	15 000	14 000
Total Equity and Debt	5 478 000	5 522 000	5 509 000	5 422 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	843 000	806 000	806 000	806 000
Revenue	843 000	806 000	806 000	806 000
Cost of Goods Sold	0	0	0	0
Salary Costs	16 000	16 000	16 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	565 000	478 000	395 000	453 000
Operating Profit	278 000	329 000	412 000	354 000
Financial Income	8 000	7 000	2 000	0
Financial Costs	52 000	42 000	62 000	88 000
Financial Balance	−44 000	−35 000	−60 000	−88 000
Dividends	0	0	0	0
Net Income	233 000	294 000	352 000	267 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 073 000	5 073 000	5 073 000	5 073 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 073 000	5 073 000	5 073 000	5 073 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 073 000	5 073 000	5 073 000	5 073 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	403 000	448 000	435 000	349 000
Total Current Assets	404 000	449 000	435 000	349 000
Total Assets	5 478 000	5 522 000	5 509 000	5 422 000
Total Equity	3 344 000	3 111 000	2 816 000	2 464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 126 000	2 400 000	2 678 000	2 943 000
Creditors	8 000	1 000	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	10 000	14 000	14 000
Total Current Debt	8 000	11 000	15 000	14 000
Total Equity and Debt	5 478 000	5 522 000	5 509 000	5 422 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,97 %	9,45 %	12,5 %	10,84 %
Debt-to-Equity Ratio	0,64	0,77	0,95	1,19
Operating Profit Margin	32,98 %	40,82 %	51,12 %	43,92 %
Current Ratio	50,5	40,82	29	24,93
Quick Ratio	50,5	40,82	29	24,93
Equity Ratio	0,61	0,56	0,51	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %