SELMER EIENDOM 2 AS

0277 OSLO

Finances

Return on Equity

213,63 %

Current Ratio

2,09

Debt-to-Equity Ratio

28,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	69 815 000	58 147 000	55 572 000	49 512 000
Net Income	64 231 000	12 816 000	5 183 000	8 692 000
Total Assets	956 935 000	595 987 000	634 093 000	521 431 000
Total Equity	30 066 000	23 836 000	24 033 000	24 197 000

Income (NOK)	2022	2021	2020	2019
Revenue	69 815 000	58 147 000	55 572 000	49 512 000
Expenditure	42 245 000	39 133 000	35 359 000	29 413 000
Operating Profit	27 570 000	19 015 000	20 213 000	20 099 000
Financial Income	148 956 000	7 192 000	2 158 000	4 579 000
Financial Costs	83 480 000	11 341 000	14 846 000	14 314 000
Financial Balance	65 476 000	−4 149 000	−12 688 000	−9 735 000
Earnings Before Tax	93 046 000	14 866 000	7 525 000	10 364 000
Tax	28 815 000	2 050 000	2 342 000	1 672 000
Net Income	64 231 000	12 816 000	5 183 000	8 692 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	787 915 000	587 131 000	631 440 000	505 207 000
Total Current Assets	169 020 000	8 856 000	2 653 000	16 224 000
Total Assets	956 935 000	595 987 000	634 093 000	521 431 000
Total Retained Equity	18 466 000	12 236 000	12 354 000	12 354 000
Total Equity	30 066 000	23 836 000	24 033 000	24 197 000
Total Long-Term Debt	846 124 000	525 192 000	526 731 000	480 213 000
Total Current Debt	80 745 000	46 959 000	83 329 000	17 021 000
Total Equity and Debt	956 935 000	595 987 000	634 093 000	521 431 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 174 000	6 417 000	5 943 000	7 590 000
Other Income	63 641 000	51 730 000	49 629 000	41 922 000
Revenue	69 815 000	58 147 000	55 572 000	49 512 000
Cost of Goods Sold	463 000	432 000	0	0
Salary Costs	10 825 000	13 127 000	9 075 000	8 414 000
Depreciation	17 205 000	13 955 000	13 917 000	10 153 000
Impairment	0	0	0	0
Expenditure	42 245 000	39 133 000	35 359 000	29 413 000
Operating Profit	27 570 000	19 015 000	20 213 000	20 099 000
Financial Income	148 956 000	7 192 000	2 158 000	4 579 000
Financial Costs	83 480 000	11 341 000	14 846 000	14 314 000
Financial Balance	65 476 000	−4 149 000	−12 688 000	−9 735 000
Dividends	58 000 000	12 800 000	0	8 000 000
Net Income	64 231 000	12 816 000	5 183 000	8 692 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	59 000	113 000	0	0
Real Eastate	594 434 000	334 677 000	390 043 000	349 926 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 019 000	6 679 000	8 293 000	9 442 000
Total Tangible Assets	599 454 000	341 356 000	398 336 000	359 368 000
Total Fiancial Fixed Assets	188 403 000	245 662 000	233 105 000	145 839 000
Total Fixed Assets	787 915 000	587 131 000	631 440 000	505 207 000
Stock	12 518 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 122 000	2 055 000	1 965 000	10 189 000
Total Current Assets	169 020 000	8 856 000	2 653 000	16 224 000
Total Assets	956 935 000	595 987 000	634 093 000	521 431 000
Total Equity	30 066 000	23 836 000	24 033 000	24 197 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	846 124 000	525 192 000	526 731 000	480 213 000
Creditors	15 042 000	1 699 000	1 370 000	2 693 000
Unpaid Taxes	711 000	2 958 000	1 941 000	870 000
Dividends	58 000 000	12 800 000	0	8 000 000
Other Current Debt	4 094 000	2 387 000	9 458 000	3 708 000
Total Current Debt	80 745 000	46 959 000	83 329 000	17 021 000
Total Equity and Debt	956 935 000	595 987 000	634 093 000	521 431 000

Financial indicators	2022	2021	2020	2019
Return on Equity	213,63 %	53,77 %	21,57 %	35,92 %
Debt-to-Equity Ratio	28,14	22,03	21,92	19,85
Operating Profit Margin	39,49 %	32,7 %	36,37 %	40,59 %
Current Ratio	2,09	0,19	0,03	0,95
Quick Ratio	2,48	0,19	0,03	0,95
Equity Ratio	0,03	0,04	0,04	0,05
Gross Profit Margin	99,34 %	99,26 %	100 %	100 %