SANDVIKSVEI 55 AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

44,88 %

Current Ratio

Debt-to-Equity Ratio

−4,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	457 000	637 000	510 000
Net Income	−1 262 000	−885 000	−166 000	−255 000
Total Assets	12 424 000	12 132 000	11 722 000	9 335 000
Total Equity	−2 812 000	−1 550 000	−665 000	−499 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	457 000	637 000	510 000
Expenditure	818 000	1 342 000	803 000	501 000
Operating Profit	−768 000	−884 000	−166 000	9 000
Financial Income	0	0	0	0
Financial Costs	494 000	1 000	1 000	263 000
Financial Balance	−494 000	−1 000	−1 000	−263 000
Earnings Before Tax	−1 262 000	−885 000	−166 000	−255 000
Tax	0	0	0	0
Net Income	−1 262 000	−885 000	−166 000	−255 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 419 000	12 099 000	11 710 000	9 291 000
Total Current Assets	5 000	33 000	12 000	44 000
Total Assets	12 424 000	12 132 000	11 722 000	9 335 000
Total Retained Equity	−2 912 000	−1 650 000	−765 000	−599 000
Total Equity	−2 812 000	−1 550 000	−665 000	−499 000
Total Long-Term Debt	12 783 000	11 717 000	11 402 000	8 212 000
Total Current Debt	2 452 000	1 964 000	984 000	1 621 000
Total Equity and Debt	12 424 000	12 132 000	11 722 000	9 335 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	50 000	457 000	637 000	510 000
Revenue	50 000	457 000	637 000	510 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	818 000	1 342 000	803 000	501 000
Operating Profit	−768 000	−884 000	−166 000	9 000
Financial Income	0	0	0	0
Financial Costs	494 000	1 000	1 000	263 000
Financial Balance	−494 000	−1 000	−1 000	−263 000
Dividends	0	0	0	0
Net Income	−1 262 000	−885 000	−166 000	−255 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 419 000	12 099 000	11 710 000	9 291 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 419 000	12 099 000	11 710 000	9 291 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 419 000	12 099 000	11 710 000	9 291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	13 000	12 000	0
Total Current Assets	5 000	33 000	12 000	44 000
Total Assets	12 424 000	12 132 000	11 722 000	9 335 000
Total Equity	−2 812 000	−1 550 000	−665 000	−499 000
Short-Term Group Debt	0	250 000	250 000	250 000
Total Long-Term Debt	12 783 000	11 717 000	11 402 000	8 212 000
Creditors	2 337 000	1 585 000	685 000	1 371 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	115 000	129 000	49 000	0
Total Current Debt	2 452 000	1 964 000	984 000	1 621 000
Total Equity and Debt	12 424 000	12 132 000	11 722 000	9 335 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,88 %	57,1 %	24,96 %	51,1 %
Debt-to-Equity Ratio	−4,55	−7,56	−17,15	−16,46
Operating Profit Margin	−1 536 %	−193,44 %	−26,06 %	1,76 %
Current Ratio	0	0,02	0,01	0,03
Quick Ratio	0	0,02	0,01	0,03
Equity Ratio	−0,23	−0,13	−0,06	−0,05
Gross Profit Margin	100 %	100 %	100 %	100 %