S.J.E. EIENDOM AS

4550 FARSUND

Finances

Return on Equity

−47,31 %

Current Ratio

0,23

Debt-to-Equity Ratio

3,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	911 000	495 000	482 000	949 000
Net Income	−826 000	95 000	54 000	456 000
Total Assets	9 264 000	9 242 000	9 908 000	11 509 000
Total Equity	1 746 000	2 847 000	3 031 000	3 260 000

Income (NOK)	2022	2021	2020	2019
Revenue	911 000	495 000	482 000	949 000
Expenditure	332 000	229 000	215 000	209 000
Operating Profit	579 000	265 000	268 000	741 000
Financial Income	0	0	0	0
Financial Costs	1 310 000	171 000	195 000	162 000
Financial Balance	−1 310 000	−171 000	−195 000	−162 000
Earnings Before Tax	−731 000	94 000	73 000	579 000
Tax	95 000	−1 000	19 000	123 000
Net Income	−826 000	95 000	54 000	456 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 122 000	9 205 000	9 633 000	11 215 000
Total Current Assets	143 000	38 000	275 000	294 000
Total Assets	9 264 000	9 242 000	9 908 000	11 509 000
Total Retained Equity	826 000	1 927 000	2 111 000	2 340 000
Total Equity	1 746 000	2 847 000	3 031 000	3 260 000
Total Long-Term Debt	6 895 000	5 759 000	6 257 000	6 467 000
Total Current Debt	624 000	637 000	620 000	1 782 000
Total Equity and Debt	9 264 000	9 242 000	9 908 000	11 509 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	911 000	495 000	482 000	949 000
Revenue	911 000	495 000	482 000	949 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	165 000	163 000	165 000	165 000
Impairment	0	0	0	0
Expenditure	332 000	229 000	215 000	209 000
Operating Profit	579 000	265 000	268 000	741 000
Financial Income	0	0	0	0
Financial Costs	1 310 000	171 000	195 000	162 000
Financial Balance	−1 310 000	−171 000	−195 000	−162 000
Dividends	0	0	0	0
Net Income	−826 000	95 000	54 000	456 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	21 000	0	0
Real Eastate	5 711 000	5 876 000	6 039 000	6 205 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 711 000	5 876 000	6 039 000	6 205 000
Total Fiancial Fixed Assets	3 410 000	3 307 000	3 594 000	5 010 000
Total Fixed Assets	9 122 000	9 205 000	9 633 000	11 215 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	143 000	38 000	275 000	294 000
Total Current Assets	143 000	38 000	275 000	294 000
Total Assets	9 264 000	9 242 000	9 908 000	11 509 000
Total Equity	1 746 000	2 847 000	3 031 000	3 260 000
Short-Term Group Debt	352 000	300 000	300 000	500 000
Total Long-Term Debt	6 895 000	5 759 000	6 257 000	6 467 000
Creditors	20 000	23 000	6 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	251 000	314 000	314 000	1 269 000
Total Current Debt	624 000	637 000	620 000	1 782 000
Total Equity and Debt	9 264 000	9 242 000	9 908 000	11 509 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−47,31 %	3,34 %	1,78 %	13,99 %
Debt-to-Equity Ratio	3,95	2,02	2,06	1,98
Operating Profit Margin	63,56 %	53,54 %	55,6 %	78,08 %
Current Ratio	0,23	0,06	0,44	0,16
Quick Ratio	0,23	0,06	0,44	0,16
Equity Ratio	0,19	0,31	0,31	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %