SANDBAKKEN FORSKALING AS

2387 BRUMUNDDAL

Finances

Return on Equity

47,29 %

Current Ratio

7,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	33 000	191 000	0
Net Income	1 293 000	7 000	177 000	369 000
Total Assets	2 748 000	1 448 000	1 481 000	1 408 000
Total Equity	2 734 000	1 441 000	1 433 000	1 256 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	33 000	191 000	0
Expenditure	68 000	26 000	27 000	31 000
Operating Profit	−68 000	7 000	165 000	−31 000
Financial Income	1 361 000	1 000	12 000	400 000
Financial Costs	0	0	0	0
Financial Balance	1 361 000	1 000	12 000	400 000
Earnings Before Tax	1 293 000	7 000	177 000	369 000
Tax	0	0	0	0
Net Income	1 293 000	7 000	177 000	369 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 633 000	610 000	610 000	939 000
Total Current Assets	115 000	838 000	871 000	469 000
Total Assets	2 748 000	1 448 000	1 481 000	1 408 000
Total Retained Equity	2 631 000	1 338 000	1 330 000	1 153 000
Total Equity	2 734 000	1 441 000	1 433 000	1 256 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	15 000	8 000	47 000	152 000
Total Equity and Debt	2 748 000	1 448 000	1 481 000	1 408 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	33 000	191 000	0
Other Income	0	0	0	0
Revenue	0	33 000	191 000	0
Cost of Goods Sold	0	2 000	3 000	4 000
Salary Costs	12 000	12 000	12 000	11 000
Depreciation	8 000	0	0	0
Impairment	0	0	0	0
Expenditure	68 000	26 000	27 000	31 000
Operating Profit	−68 000	7 000	165 000	−31 000
Financial Income	1 361 000	1 000	12 000	400 000
Financial Costs	0	0	0	0
Financial Balance	1 361 000	1 000	12 000	400 000
Dividends	0	0	0	150 000
Net Income	1 293 000	7 000	177 000	369 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 581 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 581 000	0	0	0
Total Fiancial Fixed Assets	1 052 000	610 000	610 000	939 000
Total Fixed Assets	2 633 000	610 000	610 000	939 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	85 000	767 000	631 000	469 000
Total Current Assets	115 000	838 000	871 000	469 000
Total Assets	2 748 000	1 448 000	1 481 000	1 408 000
Total Equity	2 734 000	1 441 000	1 433 000	1 256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	13 000	0	0	0
Unpaid Taxes	1 000	7 000	47 000	1 000
Dividends	0	0	0	150 000
Other Current Debt	0	0	0	0
Total Current Debt	15 000	8 000	47 000	152 000
Total Equity and Debt	2 748 000	1 448 000	1 481 000	1 408 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,29 %	0,49 %	12,35 %	29,38 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	21,21 %	86,39 %	-
Current Ratio	7,67	104,75	18,53	3,09
Quick Ratio	7,67	104,75	18,53	3,09
Equity Ratio	0,99	1	0,97	0,89
Gross Profit Margin	-	93,94 %	98,43 %	-