SKAUEN TRADING AS

1623 GRESSVIK

Finances

Return on Equity

65,16 %

Current Ratio

2,54

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 000	58 000	35 000	25 000
Net Income	6 826 000	6 804 000	960 000	1 227 000
Total Assets	13 787 000	8 926 000	10 114 000	9 952 000
Total Equity	10 476 000	8 900 000	8 096 000	9 136 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 000	58 000	35 000	25 000
Expenditure	59 000	206 000	69 000	40 000
Operating Profit	−33 000	−147 000	−33 000	−15 000
Financial Income	8 289 000	7 518 000	998 000	1 253 000
Financial Costs	1 370 000	534 000	0	0
Financial Balance	6 919 000	6 984 000	998 000	1 253 000
Earnings Before Tax	6 887 000	6 837 000	964 000	1 237 000
Tax	61 000	33 000	4 000	11 000
Net Income	6 826 000	6 804 000	960 000	1 227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 380 000	6 878 000	7 447 000	7 670 000
Total Current Assets	8 407 000	2 049 000	2 668 000	2 282 000
Total Assets	13 787 000	8 926 000	10 114 000	9 952 000
Total Retained Equity	10 371 000	8 795 000	7 991 000	9 031 000
Total Equity	10 476 000	8 900 000	8 096 000	9 136 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 311 000	26 000	2 018 000	815 000
Total Equity and Debt	13 787 000	8 926 000	10 114 000	9 952 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	26 000	58 000	35 000	25 000
Revenue	26 000	58 000	35 000	25 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	28 000	28 000	28 000	16 000
Impairment	0	0	0	0
Expenditure	59 000	206 000	69 000	40 000
Operating Profit	−33 000	−147 000	−33 000	−15 000
Financial Income	8 289 000	7 518 000	998 000	1 253 000
Financial Costs	1 370 000	534 000	0	0
Financial Balance	6 919 000	6 984 000	998 000	1 253 000
Dividends	5 250 000	6 000 000	2 000 000	800 000
Net Income	6 826 000	6 804 000	960 000	1 227 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	7 000	2 000
Real Eastate	39 000	67 000	95 000	123 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	39 000	67 000	95 000	123 000
Total Fiancial Fixed Assets	5 341 000	6 810 000	7 344 000	7 544 000
Total Fixed Assets	5 380 000	6 878 000	7 447 000	7 670 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 657 000	2 034 000	2 668 000	2 282 000
Total Current Assets	8 407 000	2 049 000	2 668 000	2 282 000
Total Assets	13 787 000	8 926 000	10 114 000	9 952 000
Total Equity	10 476 000	8 900 000	8 096 000	9 136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	9 000	2 000
Unpaid Taxes	0	0	0	0
Dividends	5 250 000	6 000 000	2 000 000	800 000
Other Current Debt	0	0	0	0
Total Current Debt	3 311 000	26 000	2 018 000	815 000
Total Equity and Debt	13 787 000	8 926 000	10 114 000	9 952 000

Financial indicators	2022	2021	2020	2019
Return on Equity	65,16 %	76,45 %	11,86 %	13,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−126,92 %	−253,45 %	−94,29 %	−60 %
Current Ratio	2,54	78,81	1,32	2,8
Quick Ratio	2,54	78,81	1,32	2,8
Equity Ratio	0,76	1	0,8	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %