SKURDALSVEGEN EIENDOM AS

3579 TORPO

Finances

Share Ownership

Return on Equity

290,34 %

Current Ratio

2,89

Debt-to-Equity Ratio

−54,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	124 000	164 000	159 000	90 000
Net Income	−421 000	−323 000	−330 000	−529 000
Total Assets	7 919 000	7 502 000	7 446 000	7 571 000
Total Equity	−145 000	−98 000	−53 000	−8 000

Income (NOK)	2022	2021	2020	2019
Revenue	124 000	164 000	159 000	90 000
Expenditure	350 000	346 000	358 000	506 000
Operating Profit	−227 000	−182 000	−199 000	−416 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	301 000	221 000	212 000	255 000
Financial Balance	−300 000	−220 000	−211 000	−251 000
Earnings Before Tax	−526 000	−402 000	−411 000	−667 000
Tax	−106 000	−78 000	−80 000	−138 000
Net Income	−421 000	−323 000	−330 000	−529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 304 000	7 041 000	6 975 000	6 778 000
Total Current Assets	615 000	461 000	471 000	793 000
Total Assets	7 919 000	7 502 000	7 446 000	7 571 000
Total Retained Equity	−2 525 000	−2 104 000	−1 781 000	−1 451 000
Total Equity	−145 000	−98 000	−53 000	−8 000
Total Long-Term Debt	7 851 000	7 491 000	7 436 000	7 533 000
Total Current Debt	213 000	109 000	63 000	46 000
Total Equity and Debt	7 919 000	7 502 000	7 446 000	7 571 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	124 000	164 000	159 000	90 000
Other Income	0	0	0	0
Revenue	124 000	164 000	159 000	90 000
Cost of Goods Sold	0	0	0	0
Salary Costs	249 000	249 000	250 000	369 000
Depreciation	45 000	45 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	350 000	346 000	358 000	506 000
Operating Profit	−227 000	−182 000	−199 000	−416 000
Financial Income	1 000	1 000	1 000	4 000
Financial Costs	301 000	221 000	212 000	255 000
Financial Balance	−300 000	−220 000	−211 000	−251 000
Dividends	0	0	0	0
Net Income	−421 000	−323 000	−330 000	−529 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 304 000	7 041 000	6 975 000	6 778 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 304 000	7 041 000	6 975 000	6 778 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 304 000	7 041 000	6 975 000	6 778 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	13 000	7 000	164 000
Total Current Assets	615 000	461 000	471 000	793 000
Total Assets	7 919 000	7 502 000	7 446 000	7 571 000
Total Equity	−145 000	−98 000	−53 000	−8 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 851 000	7 491 000	7 436 000	7 533 000
Creditors	160 000	51 000	63 000	46 000
Unpaid Taxes	16 000	16 000	0	0
Dividends	0	0	0	0
Other Current Debt	37 000	27 000	0	0
Total Current Debt	213 000	109 000	63 000	46 000
Total Equity and Debt	7 919 000	7 502 000	7 446 000	7 571 000

Financial indicators	2022	2021	2020	2019
Return on Equity	290,34 %	329,59 %	622,64 %	6 612,5 %
Debt-to-Equity Ratio	−54,14	−76,44	−140,3	−941,63
Operating Profit Margin	−183,06 %	−110,98 %	−125,16 %	−462,22 %
Current Ratio	2,89	4,23	7,48	17,24
Quick Ratio	2,89	4,23	7,48	17,24
Equity Ratio	−0,02	−0,01	−0,01	−0
Gross Profit Margin	100 %	100 %	100 %	100 %