SKULLERUDTUNET 3 BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

11,55 %

Current Ratio

23,33

Debt-to-Equity Ratio

1,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 819 000	1 609 000	1 096 000	2 273 000
Net Income	818 000	683 000	190 000	1 405 000
Total Assets	18 690 000	18 708 000	18 739 000	18 896 000
Total Equity	7 085 000	6 268 000	5 585 000	5 395 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 819 000	1 609 000	1 096 000	2 273 000
Expenditure	863 000	822 000	772 000	671 000
Operating Profit	956 000	787 000	324 000	1 601 000
Financial Income	1 000	0	0	1 000
Financial Costs	139 000	104 000	134 000	197 000
Financial Balance	−138 000	−104 000	−134 000	−196 000
Earnings Before Tax	818 000	683 000	190 000	1 405 000
Tax	0	0	0	0
Net Income	818 000	683 000	190 000	1 405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 549 000	18 573 000	18 552 000	18 549 000
Total Current Assets	140 000	135 000	187 000	347 000
Total Assets	18 690 000	18 708 000	18 739 000	18 896 000
Total Retained Equity	7 084 000	6 266 000	5 583 000	5 394 000
Total Equity	7 085 000	6 268 000	5 585 000	5 395 000
Total Long-Term Debt	11 598 000	12 237 000	13 143 000	13 303 000
Total Current Debt	6 000	203 000	11 000	198 000
Total Equity and Debt	18 690 000	18 708 000	18 739 000	18 896 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 819 000	1 609 000	1 096 000	2 273 000
Revenue	1 819 000	1 609 000	1 096 000	2 273 000
Cost of Goods Sold	0	0	0	0
Salary Costs	25 000	25 000	24 000	25 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	863 000	822 000	772 000	671 000
Operating Profit	956 000	787 000	324 000	1 601 000
Financial Income	1 000	0	0	1 000
Financial Costs	139 000	104 000	134 000	197 000
Financial Balance	−138 000	−104 000	−134 000	−196 000
Dividends	0	0	0	0
Net Income	818 000	683 000	190 000	1 405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 549 000	18 573 000	18 552 000	18 549 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 549 000	18 573 000	18 552 000	18 549 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 549 000	18 573 000	18 552 000	18 549 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	104 000	158 000	248 000
Total Current Assets	140 000	135 000	187 000	347 000
Total Assets	18 690 000	18 708 000	18 739 000	18 896 000
Total Equity	7 085 000	6 268 000	5 585 000	5 395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 598 000	12 237 000	13 143 000	13 303 000
Creditors	0	188 000	0	197 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	13 000	8 000	0
Total Current Debt	6 000	203 000	11 000	198 000
Total Equity and Debt	18 690 000	18 708 000	18 739 000	18 896 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,55 %	10,9 %	3,4 %	26,04 %
Debt-to-Equity Ratio	1,64	1,95	2,35	2,47
Operating Profit Margin	52,56 %	48,91 %	29,56 %	70,44 %
Current Ratio	23,33	0,67	17	1,75
Quick Ratio	23,33	0,67	17	1,75
Equity Ratio	0,38	0,34	0,3	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %