SANDMO EIENDOMSDRIFT AS

2052 JESSHEIM

Finances

Share Ownership

Return on Equity

69,53 %

Current Ratio

0,35

Debt-to-Equity Ratio

−11,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 619 000	832 000	124 000	0
Net Income	−1 463 000	−383 000	−85 000	0
Total Assets	22 798 000	17 940 000	6 510 000	0
Total Equity	−2 104 000	−641 000	−258 000	−172 000

Income (NOK)	2022	2021	2020
Revenue	1 619 000	832 000	124 000
Expenditure	2 092 000	702 000	64 000
Operating Profit	−473 000	131 000	60 000
Financial Income	1 000	0	0
Financial Costs	991 000	514 000	145 000
Financial Balance	−990 000	−514 000	−145 000
Earnings Before Tax	−1 463 000	−383 000	−85 000
Tax	0	0	0
Net Income	−1 463 000	−383 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 636 000	17 686 000	6 510 000	0
Total Current Assets	162 000	254 000	0	0
Total Assets	22 798 000	17 940 000	6 510 000	0
Total Retained Equity	−2 134 000	−671 000	−288 000	−202 000
Total Equity	−2 104 000	−641 000	−258 000	−172 000
Total Long-Term Debt	24 433 000	18 475 000	4 803 000	0
Total Current Debt	469 000	106 000	1 964 000	172 000
Total Equity and Debt	22 798 000	17 940 000	6 510 000	0

Cash flow (NOK)	2022	2021	2020
Sales Income	747 000	347 000	0
Other Income	872 000	485 000	124 000
Revenue	1 619 000	832 000	124 000
Cost of Goods Sold	0	0	0
Salary Costs	680 000	312 000	0
Depreciation	279 000	171 000	0
Impairment	0	0	0
Expenditure	2 092 000	702 000	64 000
Operating Profit	−473 000	131 000	60 000
Financial Income	1 000	0	0
Financial Costs	991 000	514 000	145 000
Financial Balance	−990 000	−514 000	−145 000
Dividends	0	0	0
Net Income	−1 463 000	−383 000	−85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 590 000	17 635 000	6 510 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	51 000	0	0
Total Tangible Assets	22 636 000	17 686 000	6 510 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 636 000	17 686 000	6 510 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	18 000	0	0
Total Current Assets	162 000	254 000	0	0
Total Assets	22 798 000	17 940 000	6 510 000	0
Total Equity	−2 104 000	−641 000	−258 000	−172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	24 433 000	18 475 000	4 803 000	0
Creditors	193 000	15 000	18 000	0
Unpaid Taxes	201 000	62 000	0	0
Dividends	0	0	0	0
Other Current Debt	75 000	29 000	1 946 000	172 000
Total Current Debt	469 000	106 000	1 964 000	172 000
Total Equity and Debt	22 798 000	17 940 000	6 510 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	69,53 %	59,75 %	32,95 %	−0 %
Debt-to-Equity Ratio	−11,61	−28,82	−18,62	−0
Operating Profit Margin	−29,22 %	15,75 %	48,39 %	-
Current Ratio	0,35	2,4	0	0
Quick Ratio	0,35	2,4	0	0
Equity Ratio	−0,09	−0,04	−0,04	-
Gross Profit Margin	100 %	100 %	100 %	-