SLAVIANOR AS

1614 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

9,77 %

Current Ratio

9,9

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 933 000	1 913 000	1 867 000	1 944 000
Net Income	721 000	1 069 000	1 029 000	1 174 000
Total Assets	7 792 000	7 033 000	6 205 000	7 358 000
Total Equity	7 376 000	6 655 000	5 586 000	4 557 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 933 000	1 913 000	1 867 000	1 944 000
Expenditure	1 035 000	545 000	529 000	346 000
Operating Profit	898 000	1 368 000	1 338 000	1 599 000
Financial Income	30 000	9 000	9 000	10 000
Financial Costs	0	4 000	28 000	104 000
Financial Balance	30 000	5 000	−19 000	−94 000
Earnings Before Tax	928 000	1 373 000	1 319 000	1 505 000
Tax	207 000	304 000	290 000	331 000
Net Income	721 000	1 069 000	1 029 000	1 174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 672 000	3 762 000	3 861 000	3 936 000
Total Current Assets	4 119 000	3 271 000	2 344 000	3 422 000
Total Assets	7 792 000	7 033 000	6 205 000	7 358 000
Total Retained Equity	6 776 000	6 055 000	4 986 000	3 957 000
Total Equity	7 376 000	6 655 000	5 586 000	4 557 000
Total Long-Term Debt	0	0	0	2 142 000
Total Current Debt	416 000	378 000	619 000	659 000
Total Equity and Debt	7 792 000	7 033 000	6 205 000	7 358 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	38 000	2 000	0
Other Income	1 933 000	1 875 000	1 865 000	1 944 000
Revenue	1 933 000	1 913 000	1 867 000	1 944 000
Cost of Goods Sold	0	42 000	39 000	34 000
Salary Costs	502 000	54 000	246 000	1 000
Depreciation	89 000	95 000	91 000	86 000
Impairment	0	0	0	0
Expenditure	1 035 000	545 000	529 000	346 000
Operating Profit	898 000	1 368 000	1 338 000	1 599 000
Financial Income	30 000	9 000	9 000	10 000
Financial Costs	0	4 000	28 000	104 000
Financial Balance	30 000	5 000	−19 000	−94 000
Dividends	0	0	0	0
Net Income	721 000	1 069 000	1 029 000	1 174 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	70 000	71 000	75 000	80 000
Real Eastate	3 603 000	3 692 000	3 780 000	3 842 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	6 000	14 000
Total Tangible Assets	3 603 000	3 692 000	3 786 000	3 856 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 672 000	3 762 000	3 861 000	3 936 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 872 000	3 048 000	2 146 000	3 071 000
Total Current Assets	4 119 000	3 271 000	2 344 000	3 422 000
Total Assets	7 792 000	7 033 000	6 205 000	7 358 000
Total Equity	7 376 000	6 655 000	5 586 000	4 557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	2 142 000
Creditors	36 000	1 000	10 000	21 000
Unpaid Taxes	107 000	73 000	72 000	60 000
Dividends	0	0	0	0
Other Current Debt	68 000	4 000	251 000	255 000
Total Current Debt	416 000	378 000	619 000	659 000
Total Equity and Debt	7 792 000	7 033 000	6 205 000	7 358 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,77 %	16,06 %	18,42 %	25,76 %
Debt-to-Equity Ratio	0	0	0	0,47
Operating Profit Margin	46,46 %	71,51 %	71,67 %	82,25 %
Current Ratio	9,9	8,65	3,79	5,19
Quick Ratio	9,9	8,65	3,79	5,19
Equity Ratio	0,95	0,95	0,9	0,62
Gross Profit Margin	100 %	97,8 %	97,91 %	98,25 %