SJØSTRAND UTVIKLING AS

3170 SEM

Finances

Share Ownership

Return on Equity

32,23 %

Current Ratio

1,21

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	0	5 805 000	153 422 000
Net Income	68 000	−164 000	1 356 000	33 734 000
Total Assets	1 216 000	1 251 000	3 186 000	47 340 000
Total Equity	211 000	143 000	307 000	301 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	0	5 805 000	153 422 000
Expenditure	−3 000	164 000	4 331 000	111 851 000
Operating Profit	53 000	−164 000	1 474 000	41 572 000
Financial Income	16 000	0	50 000	150 000
Financial Costs	0	0	11 000	1 340 000
Financial Balance	16 000	0	39 000	−1 190 000
Earnings Before Tax	68 000	−164 000	1 513 000	40 382 000
Tax	0	0	158 000	6 648 000
Net Income	68 000	−164 000	1 356 000	33 734 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 216 000	1 251 000	3 186 000	47 340 000
Total Assets	1 216 000	1 251 000	3 186 000	47 340 000
Total Retained Equity	−89 000	−157 000	7 000	1 000
Total Equity	211 000	143 000	307 000	301 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 004 000	1 108 000	2 879 000	47 039 000
Total Equity and Debt	1 216 000	1 251 000	3 186 000	47 340 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	5 800 000	153 185 000
Other Income	50 000	0	5 000	238 000
Revenue	50 000	0	5 805 000	153 422 000
Cost of Goods Sold	13 000	1 000	3 467 000	108 928 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−3 000	164 000	4 331 000	111 851 000
Operating Profit	53 000	−164 000	1 474 000	41 572 000
Financial Income	16 000	0	50 000	150 000
Financial Costs	0	0	11 000	1 340 000
Financial Balance	16 000	0	39 000	−1 190 000
Dividends	0	0	1 350 000	36 309 000
Net Income	68 000	−164 000	1 356 000	33 734 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	4 677 000
Total Investments	0	0	0	0
Cash, Bank	1 216 000	1 251 000	3 186 000	42 663 000
Total Current Assets	1 216 000	1 251 000	3 186 000	47 340 000
Total Assets	1 216 000	1 251 000	3 186 000	47 340 000
Total Equity	211 000	143 000	307 000	301 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	48 000	179 000	572 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	1 350 000	36 309 000
Other Current Debt	992 000	1 061 000	2 542 000	39 820 000
Total Current Debt	1 004 000	1 108 000	2 879 000	47 039 000
Total Equity and Debt	1 216 000	1 251 000	3 186 000	47 340 000

Financial indicators	2022	2021	2020	2019
Return on Equity	32,23 %	−114,69 %	441,69 %	11 207,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	106 %	-	25,39 %	27,1 %
Current Ratio	1,21	1,13	1,11	1,01
Quick Ratio	1,21	1,13	1,11	1,12
Equity Ratio	0,17	0,11	0,1	0,01
Gross Profit Margin	74 %	-	40,28 %	29 %