SVEMO EIENDOM AS

1626 MANSTAD

Finances

Share Ownership

Return on Equity

68,58 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 068 000	1 137 000	1 980 000	9 206 000
Net Income	692 000	−686 000	−499 000	1 652 000
Total Assets	10 253 000	9 783 000	9 537 000	7 188 000
Total Equity	1 009 000	317 000	103 000	2 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 068 000	1 137 000	1 980 000	9 206 000
Expenditure	828 000	1 765 000	2 360 000	660 000
Operating Profit	1 240 000	−629 000	−381 000	2 416 000
Financial Income	0	0	0	1 000
Financial Costs	337 000	267 000	253 000	292 000
Financial Balance	−337 000	−267 000	−253 000	−291 000
Earnings Before Tax	903 000	−896 000	−634 000	2 125 000
Tax	211 000	−209 000	−135 000	473 000
Net Income	692 000	−686 000	−499 000	1 652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 159 000	9 564 000	8 315 000	2 505 000
Total Current Assets	94 000	219 000	1 222 000	4 683 000
Total Assets	10 253 000	9 783 000	9 537 000	7 188 000
Total Retained Equity	9 000	−683 000	3 000	2 202 000
Total Equity	1 009 000	317 000	103 000	2 302 000
Total Long-Term Debt	496 000	9 179 000	9 213 000	4 682 000
Total Current Debt	8 749 000	287 000	221 000	204 000
Total Equity and Debt	10 253 000	9 783 000	9 537 000	7 188 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	−12 000	0	817 000	8 190 000
Other Income	2 080 000	1 137 000	1 163 000	1 016 000
Revenue	2 068 000	1 137 000	1 980 000	9 206 000
Cost of Goods Sold	0	9 000	65 000	120 000
Salary Costs	181 000	826 000	603 000	9 000
Depreciation	6 000	73 000	70 000	0
Impairment	0	0	0	0
Expenditure	828 000	1 765 000	2 360 000	660 000
Operating Profit	1 240 000	−629 000	−381 000	2 416 000
Financial Income	0	0	0	1 000
Financial Costs	337 000	267 000	253 000	292 000
Financial Balance	−337 000	−267 000	−253 000	−291 000
Dividends	0	0	1 700 000	500 000
Net Income	692 000	−686 000	−499 000	1 652 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 144 000	9 343 000	8 020 000	2 505 000
Machinery and Plant Facilities	15 000	0	0	0
Fixtures	0	222 000	295 000	0
Total Tangible Assets	10 159 000	9 564 000	8 315 000	2 505 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 159 000	9 564 000	8 315 000	2 505 000
Stock	0	0	0	4 388 000
Total Investments	0	0	0	0
Cash, Bank	94 000	219 000	1 211 000	245 000
Total Current Assets	94 000	219 000	1 222 000	4 683 000
Total Assets	10 253 000	9 783 000	9 537 000	7 188 000
Total Equity	1 009 000	317 000	103 000	2 302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	496 000	9 179 000	9 213 000	4 682 000
Creditors	236 000	64 000	109 000	45 000
Unpaid Taxes	34 000	58 000	60 000	0
Dividends	0	0	1 700 000	500 000
Other Current Debt	518 000	166 000	52 000	0
Total Current Debt	8 749 000	287 000	221 000	204 000
Total Equity and Debt	10 253 000	9 783 000	9 537 000	7 188 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,58 %	−216,4 %	−484,47 %	71,76 %
Debt-to-Equity Ratio	0,49	28,96	89,45	2,03
Operating Profit Margin	59,96 %	−55,32 %	−19,24 %	26,24 %
Current Ratio	0,01	0,76	5,53	22,96
Quick Ratio	0,01	0,76	5,53	−1,12
Equity Ratio	0,1	0,03	0,01	0,32
Gross Profit Margin	100 %	99,21 %	96,72 %	98,7 %