SNARØYVEIEN 32 AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

38,24 %

Current Ratio

1,14

Debt-to-Equity Ratio

9,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 997 000	4 572 000	4 399 000	4 335 000
Net Income	1 210 000	1 456 000	1 489 000	1 397 000
Total Assets	34 296 000	34 045 000	35 783 000	35 000 000
Total Equity	3 164 000	2 943 000	2 766 000	5 540 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 997 000	4 572 000	4 399 000	4 335 000
Expenditure	2 695 000	2 495 000	2 254 000	2 024 000
Operating Profit	2 302 000	2 077 000	2 145 000	2 311 000
Financial Income	7 000	4 000	18 000	41 000
Financial Costs	757 000	215 000	254 000	561 000
Financial Balance	−750 000	−211 000	−236 000	−520 000
Earnings Before Tax	1 552 000	1 866 000	1 910 000	1 791 000
Tax	341 000	411 000	421 000	394 000
Net Income	1 210 000	1 456 000	1 489 000	1 397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 358 000	32 182 000	32 942 000	33 702 000
Total Current Assets	1 938 000	1 863 000	2 841 000	1 298 000
Total Assets	34 296 000	34 045 000	35 783 000	35 000 000
Total Retained Equity	1 177 000	956 000	779 000	3 553 000
Total Equity	3 164 000	2 943 000	2 766 000	5 540 000
Total Long-Term Debt	29 439 000	29 555 000	28 628 000	29 130 000
Total Current Debt	1 693 000	1 547 000	4 389 000	329 000
Total Equity and Debt	34 296 000	34 045 000	35 783 000	35 000 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 997 000	4 572 000	4 399 000	4 335 000
Other Income	0	0	0	0
Revenue	4 997 000	4 572 000	4 399 000	4 335 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	776 000	760 000	760 000	760 000
Impairment	0	0	0	0
Expenditure	2 695 000	2 495 000	2 254 000	2 024 000
Operating Profit	2 302 000	2 077 000	2 145 000	2 311 000
Financial Income	7 000	4 000	18 000	41 000
Financial Costs	757 000	215 000	254 000	561 000
Financial Balance	−750 000	−211 000	−236 000	−520 000
Dividends	0	0	3 000 000	0
Net Income	1 210 000	1 456 000	1 489 000	1 397 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 116 000	32 182 000	32 942 000	33 702 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	242 000	0	0	0
Total Tangible Assets	32 358 000	32 182 000	32 942 000	33 702 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 358 000	32 182 000	32 942 000	33 702 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 661 000	1 541 000	2 765 000	1 294 000
Total Current Assets	1 938 000	1 863 000	2 841 000	1 298 000
Total Assets	34 296 000	34 045 000	35 783 000	35 000 000
Total Equity	3 164 000	2 943 000	2 766 000	5 540 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 439 000	29 555 000	28 628 000	29 130 000
Creditors	84 000	110 000	9 000	15 000
Unpaid Taxes	343 000	5 000	18 000	0
Dividends	0	0	3 000 000	0
Other Current Debt	1 266 000	1 432 000	1 363 000	0
Total Current Debt	1 693 000	1 547 000	4 389 000	329 000
Total Equity and Debt	34 296 000	34 045 000	35 783 000	35 000 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,24 %	49,47 %	53,83 %	25,22 %
Debt-to-Equity Ratio	9,3	10,04	10,35	5,26
Operating Profit Margin	46,07 %	45,43 %	48,76 %	53,31 %
Current Ratio	1,14	1,2	0,65	3,95
Quick Ratio	1,14	1,2	0,65	3,95
Equity Ratio	0,09	0,09	0,08	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %