SKALD EIGEDOM AS

6863 LEIKANGER

Finances

Return on Equity

7,33 %

Current Ratio

4,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	478 000	413 000	379 000	355 000
Net Income	390 000	−49 000	291 000	922 000
Total Assets	6 227 000	6 205 000	6 219 000	5 925 000
Total Equity	5 322 000	5 732 000	6 181 000	5 890 000

Income (NOK)	2022	2021	2020	2019
Revenue	478 000	413 000	379 000	355 000
Expenditure	712 000	466 000	430 000	460 000
Operating Profit	−234 000	−53 000	−51 000	−105 000
Financial Income	717 000	4 000	342 000	1 027 000
Financial Costs	93 000	0	0	0
Financial Balance	624 000	4 000	342 000	1 027 000
Earnings Before Tax	390 000	−49 000	291 000	922 000
Tax	0	0	0	0
Net Income	390 000	−49 000	291 000	922 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 055 000	4 130 000	4 206 000	4 187 000
Total Current Assets	4 172 000	2 075 000	2 013 000	1 738 000
Total Assets	6 227 000	6 205 000	6 219 000	5 925 000
Total Retained Equity	5 292 000	5 702 000	6 151 000	5 860 000
Total Equity	5 322 000	5 732 000	6 181 000	5 890 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	905 000	473 000	38 000	35 000
Total Equity and Debt	6 227 000	6 205 000	6 219 000	5 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	94 000	62 000	44 000	62 000
Other Income	383 000	351 000	336 000	293 000
Revenue	478 000	413 000	379 000	355 000
Cost of Goods Sold	30 000	37 000	11 000	25 000
Salary Costs	170 000	100 000	69 000	57 000
Depreciation	76 000	76 000	81 000	83 000
Impairment	0	0	0	0
Expenditure	712 000	466 000	430 000	460 000
Operating Profit	−234 000	−53 000	−51 000	−105 000
Financial Income	717 000	4 000	342 000	1 027 000
Financial Costs	93 000	0	0	0
Financial Balance	624 000	4 000	342 000	1 027 000
Dividends	800 000	400 000	0	0
Net Income	390 000	−49 000	291 000	922 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 152 000	1 228 000	1 303 000	1 279 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	6 000
Total Tangible Assets	1 152 000	1 228 000	1 303 000	1 285 000
Total Fiancial Fixed Assets	903 000	2 902 000	2 902 000	2 902 000
Total Fixed Assets	2 055 000	4 130 000	4 206 000	4 187 000
Stock	8 000	9 000	8 000	8 000
Total Investments	0	0	0	0
Cash, Bank	4 147 000	2 054 000	1 988 000	1 718 000
Total Current Assets	4 172 000	2 075 000	2 013 000	1 738 000
Total Assets	6 227 000	6 205 000	6 219 000	5 925 000
Total Equity	5 322 000	5 732 000	6 181 000	5 890 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	51 000	13 000	0	0
Unpaid Taxes	23 000	47 000	16 000	24 000
Dividends	800 000	400 000	0	0
Other Current Debt	31 000	13 000	22 000	11 000
Total Current Debt	905 000	473 000	38 000	35 000
Total Equity and Debt	6 227 000	6 205 000	6 219 000	5 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,33 %	−0,85 %	4,71 %	15,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−48,95 %	−12,83 %	−13,46 %	−29,58 %
Current Ratio	4,61	4,39	52,97	49,66
Quick Ratio	4,65	4,47	67,1	64,37
Equity Ratio	0,85	0,92	0,99	0,99
Gross Profit Margin	93,72 %	91,04 %	97,1 %	92,96 %