SJÅSTAD MOTOR OG EIENDOM AS

3580 GEILO

Finances

Share Ownership

Return on Equity

−92,61 %

Current Ratio

0,58

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	103 000	145 000	119 000	930 000
Net Income	−163 000	−104 000	−115 000	479 000
Total Assets	635 000	938 000	831 000	842 000
Total Equity	176 000	339 000	443 000	558 000

Income (NOK)	2022	2021	2020	2019
Revenue	103 000	145 000	119 000	930 000
Expenditure	193 000	193 000	202 000	310 000
Operating Profit	−90 000	−49 000	−84 000	620 000
Financial Income	0	0	0	0
Financial Costs	73 000	88 000	31 000	3 000
Financial Balance	−73 000	−88 000	−31 000	−3 000
Earnings Before Tax	−163 000	−137 000	−115 000	617 000
Tax	0	−33 000	0	138 000
Net Income	−163 000	−104 000	−115 000	479 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	603 000	829 000	698 000	584 000
Total Current Assets	32 000	109 000	132 000	259 000
Total Assets	635 000	938 000	831 000	842 000
Total Retained Equity	146 000	309 000	413 000	528 000
Total Equity	176 000	339 000	443 000	558 000
Total Long-Term Debt	404 000	495 000	295 000	0
Total Current Debt	55 000	104 000	93 000	284 000
Total Equity and Debt	635 000	938 000	831 000	842 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	−19 000	4 000	117 000
Other Income	100 000	164 000	115 000	813 000
Revenue	103 000	145 000	119 000	930 000
Cost of Goods Sold	8 000	−8 000	4 000	48 000
Salary Costs	0	0	0	0
Depreciation	151 000	125 000	125 000	131 000
Impairment	0	0	0	0
Expenditure	193 000	193 000	202 000	310 000
Operating Profit	−90 000	−49 000	−84 000	620 000
Financial Income	0	0	0	0
Financial Costs	73 000	88 000	31 000	3 000
Financial Balance	−73 000	−88 000	−31 000	−3 000
Dividends	0	0	0	50 000
Net Income	−163 000	−104 000	−115 000	479 000

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	423 000	573 000	698 000	584 000
Total Tangible Assets	423 000	573 000	698 000	584 000
Total Fiancial Fixed Assets	181 000	256 000	0	0
Total Fixed Assets	603 000	829 000	698 000	584 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	4 000	4 000	4 000
Total Current Assets	32 000	109 000	132 000	259 000
Total Assets	635 000	938 000	831 000	842 000
Total Equity	176 000	339 000	443 000	558 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	404 000	495 000	295 000	0
Creditors	−1 000	0	−1 000	−2 000
Unpaid Taxes	0	11 000	8 000	−4 000
Dividends	0	0	0	50 000
Other Current Debt	0	0	0	0
Total Current Debt	55 000	104 000	93 000	284 000
Total Equity and Debt	635 000	938 000	831 000	842 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−92,61 %	−30,68 %	−25,96 %	85,84 %
Debt-to-Equity Ratio	2,3	1,46	0,67	0
Operating Profit Margin	−87,38 %	−33,79 %	−70,59 %	66,67 %
Current Ratio	0,58	1,05	1,42	0,91
Quick Ratio	0,58	1,05	1,42	0,91
Equity Ratio	0,28	0,36	0,53	0,66
Gross Profit Margin	92,23 %	105,52 %	96,64 %	94,84 %