SJ EIENDOM FRØYA AS

7270 DYRVIK

Finances

Return on Equity

−42,88 %

Current Ratio

2,04

Debt-to-Equity Ratio

0,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	135 000	2 096 000	11 636 000	4 747 000
Net Income	−647 000	452 000	7 689 000	−245 000
Total Assets	3 593 000	5 077 000	8 220 000	8 390 000
Total Equity	1 509 000	2 155 000	3 803 000	367 000

Income (NOK)	2022	2021	2020	2019
Revenue	135 000	2 096 000	11 636 000	4 747 000
Expenditure	534 000	1 382 000	1 595 000	5 085 000
Operating Profit	−400 000	714 000	10 042 000	−338 000
Financial Income	28 000	3 000	−12 000	331 000
Financial Costs	140 000	107 000	173 000	305 000
Financial Balance	−112 000	−104 000	−185 000	26 000
Earnings Before Tax	−512 000	611 000	9 857 000	−313 000
Tax	134 000	158 000	2 169 000	−68 000
Net Income	−647 000	452 000	7 689 000	−245 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 958 000	1 326 000	1 175 000	7 917 000
Total Current Assets	1 635 000	3 752 000	7 045 000	473 000
Total Assets	3 593 000	5 077 000	8 220 000	8 390 000
Total Retained Equity	1 429 000	2 075 000	3 675 000	167 000
Total Equity	1 509 000	2 155 000	3 803 000	367 000
Total Long-Term Debt	1 283 000	1 404 000	1 684 000	6 880 000
Total Current Debt	801 000	1 518 000	2 733 000	1 143 000
Total Equity and Debt	3 593 000	5 077 000	8 220 000	8 390 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	135 000	2 093 000	1 028 000	4 746 000
Other Income	0	3 000	10 608 000	0
Revenue	135 000	2 096 000	11 636 000	4 747 000
Cost of Goods Sold	0	387 000	29 000	1 342 000
Salary Costs	186 000	1 005 000	−70 000	2 721 000
Depreciation	184 000	154 000	134 000	328 000
Impairment	0	0	0	0
Expenditure	534 000	1 382 000	1 595 000	5 085 000
Operating Profit	−400 000	714 000	10 042 000	−338 000
Financial Income	28 000	3 000	−12 000	331 000
Financial Costs	140 000	107 000	173 000	305 000
Financial Balance	−112 000	−104 000	−185 000	26 000
Dividends	0	600 000	0	0
Net Income	−647 000	452 000	7 689 000	−245 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	131 000
Real Eastate	793 000	870 000	946 000	7 652 000
Machinery and Plant Facilities	34 000	0	0	54 000
Fixtures	314 000	456 000	199 000	47 000
Total Tangible Assets	1 142 000	1 326 000	1 145 000	7 753 000
Total Fiancial Fixed Assets	816 000	0	30 000	33 000
Total Fixed Assets	1 958 000	1 326 000	1 175 000	7 917 000
Stock	0	0	0	0
Total Investments	0	412 000	0	0
Cash, Bank	1 635 000	2 977 000	5 636 000	12 000
Total Current Assets	1 635 000	3 752 000	7 045 000	473 000
Total Assets	3 593 000	5 077 000	8 220 000	8 390 000
Total Equity	1 509 000	2 155 000	3 803 000	367 000
Short-Term Group Debt	0	0	1 606 000	123 000
Total Long-Term Debt	1 283 000	1 404 000	1 684 000	6 880 000
Creditors	22 000	120 000	40 000	94 000
Unpaid Taxes	16 000	192 000	136 000	33 000
Dividends	0	600 000	0	0
Other Current Debt	508 000	767 000	950 000	396 000
Total Current Debt	801 000	1 518 000	2 733 000	1 143 000
Total Equity and Debt	3 593 000	5 077 000	8 220 000	8 390 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−42,88 %	20,97 %	202,18 %	−66,76 %
Debt-to-Equity Ratio	0,85	0,65	0,44	18,75
Operating Profit Margin	−296,3 %	34,06 %	86,3 %	−7,12 %
Current Ratio	2,04	2,47	2,58	0,41
Quick Ratio	2,04	2,47	2,58	0,41
Equity Ratio	0,42	0,42	0,46	0,04
Gross Profit Margin	100 %	81,54 %	99,75 %	71,73 %