SKEIDAR SKØYEN AS

0277 OSLO

Finances

Share Ownership

Return on Equity

−40,05 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 349 000	31 000	103 000	47 048 000
Net Income	−1 345 000	−87 000	−531 000	−10 064 000
Total Assets	6 470 000	4 707 000	14 873 000	7 679 000
Total Equity	3 358 000	4 702 000	4 789 000	−6 206 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 349 000	31 000	103 000	47 048 000
Expenditure	5 497 000	101 000	279 000	59 538 000
Operating Profit	−1 148 000	−70 000	−176 000	−12 489 000
Financial Income	20 000	26 000	0	1 000
Financial Costs	365 000	67 000	504 000	414 000
Financial Balance	−345 000	−41 000	−504 000	−413 000
Earnings Before Tax	−1 493 000	−112 000	−680 000	−12 902 000
Tax	−149 000	−25 000	−150 000	−2 838 000
Net Income	−1 345 000	−87 000	−531 000	−10 064 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	201 000	53 000	85 000	3 227 000
Total Current Assets	6 269 000	4 654 000	14 788 000	4 453 000
Total Assets	6 470 000	4 707 000	14 873 000	7 679 000
Total Retained Equity	0	0	0	−6 236 000
Total Equity	3 358 000	4 702 000	4 789 000	−6 206 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 113 000	5 000	10 083 000	13 886 000
Total Equity and Debt	6 470 000	4 707 000	14 873 000	7 679 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	46 256 000
Other Income	4 349 000	31 000	103 000	792 000
Revenue	4 349 000	31 000	103 000	47 048 000
Cost of Goods Sold	0	0	0	31 597 000
Salary Costs	0	0	0	8 119 000
Depreciation	0	41 000	41 000	155 000
Impairment	0	16 000	0	97 000
Expenditure	5 497 000	101 000	279 000	59 538 000
Operating Profit	−1 148 000	−70 000	−176 000	−12 489 000
Financial Income	20 000	26 000	0	1 000
Financial Costs	365 000	67 000	504 000	414 000
Financial Balance	−345 000	−41 000	−504 000	−413 000
Dividends	0	0	0	0
Net Income	−1 345 000	−87 000	−531 000	−10 064 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	201 000	53 000	28 000	3 129 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	57 000	97 000
Total Tangible Assets	0	0	57 000	97 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	201 000	53 000	85 000	3 227 000
Stock	0	0	0	19 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	6 269 000	4 654 000	14 788 000	4 453 000
Total Assets	6 470 000	4 707 000	14 873 000	7 679 000
Total Equity	3 358 000	4 702 000	4 789 000	−6 206 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 012 000	2 000	15 000	1 275 000
Unpaid Taxes	0	0	2 000	375 000
Dividends	0	0	0	0
Other Current Debt	1 100 000	3 000	10 066 000	12 236 000
Total Current Debt	3 113 000	5 000	10 083 000	13 886 000
Total Equity and Debt	6 470 000	4 707 000	14 873 000	7 679 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−40,05 %	−1,85 %	−11,09 %	162,17 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	−26,4 %	−225,81 %	−170,87 %	−26,55 %
Current Ratio	2,01	930,8	1,47	0,32
Quick Ratio	2,01	930,8	1,47	0,32
Equity Ratio	0,52	1	0,32	−0,81
Gross Profit Margin	100 %	100 %	100 %	32,84 %