SKARBØVIG EIENDOM AS

0181 OSLO

Finances

Share Ownership

Return on Equity

−286,21 %

Current Ratio

0,71

Debt-to-Equity Ratio

273,76

Key figures (NOK)	2022	2021	2020	2019
Revenue	320 000	232 000	312 000	306 000
Net Income	−83 000	244 000	−336 000	−192 000
Total Assets	8 025 000	7 995 000	7 995 000	8 000 000
Total Equity	29 000	111 000	−133 000	68 000

Income (NOK)	2022	2021	2020	2019
Revenue	320 000	232 000	312 000	306 000
Expenditure	96 000	71 000	64 000	175 000
Operating Profit	224 000	161 000	248 000	131 000
Financial Income	0	87 000	0	0
Financial Costs	306 000	3 000	621 000	323 000
Financial Balance	−306 000	84 000	−621 000	−323 000
Earnings Before Tax	−83 000	244 000	−374 000	−192 000
Tax	0	0	−38 000	0
Net Income	−83 000	244 000	−336 000	−192 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 985 000	7 985 000	7 985 000	7 985 000
Total Current Assets	41 000	10 000	10 000	15 000
Total Assets	8 025 000	7 995 000	7 995 000	8 000 000
Total Retained Equity	−71 000	11 000	−233 000	−32 000
Total Equity	29 000	111 000	−133 000	68 000
Total Long-Term Debt	7 939 000	7 828 000	8 120 000	7 926 000
Total Current Debt	58 000	56 000	8 000	5 000
Total Equity and Debt	8 025 000	7 995 000	7 995 000	8 000 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	320 000	232 000	312 000	306 000
Revenue	320 000	232 000	312 000	306 000
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	96 000	71 000	64 000	175 000
Operating Profit	224 000	161 000	248 000	131 000
Financial Income	0	87 000	0	0
Financial Costs	306 000	3 000	621 000	323 000
Financial Balance	−306 000	84 000	−621 000	−323 000
Dividends	0	0	0	0
Net Income	−83 000	244 000	−336 000	−192 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 985 000	7 985 000	7 985 000	7 985 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 985 000	7 985 000	7 985 000	7 985 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 985 000	7 985 000	7 985 000	7 985 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	10 000	2 000	7 000
Total Current Assets	41 000	10 000	10 000	15 000
Total Assets	8 025 000	7 995 000	7 995 000	8 000 000
Total Equity	29 000	111 000	−133 000	68 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 939 000	7 828 000	8 120 000	7 926 000
Creditors	13 000	12 000	8 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	44 000	44 000	0	0
Total Current Debt	58 000	56 000	8 000	5 000
Total Equity and Debt	8 025 000	7 995 000	7 995 000	8 000 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−286,21 %	219,82 %	252,63 %	−282,35 %
Debt-to-Equity Ratio	273,76	70,52	−61,05	116,56
Operating Profit Margin	70 %	69,4 %	79,49 %	42,81 %
Current Ratio	0,71	0,18	1,25	3
Quick Ratio	0,71	0,18	1,25	3
Equity Ratio	0	0,01	−0,02	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %