STORLAVIKA EIENDOM AS

7770 FLATANGER

Finances

Share Ownership

Return on Equity

−102,75 %

Current Ratio

3,38

Debt-to-Equity Ratio

24,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 242 000	0	0	0
Net Income	−3 587 000	−58 000	−85 000	−12 000
Total Assets	93 178 000	101 243 000	15 698 000	2 500 000
Total Equity	3 491 000	3 605 000	2 557 000	2 331 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 242 000	0	0	0
Expenditure	2 006 000	74 000	109 000	16 000
Operating Profit	−764 000	−74 000	−109 000	−16 000
Financial Income	0	0	0	0
Financial Costs	3 835 000	0	0	0
Financial Balance	−3 835 000	0	0	0
Earnings Before Tax	−4 599 000	−74 000	−108 000	−16 000
Tax	−1 012 000	−16 000	−24 000	0
Net Income	−3 587 000	−58 000	−85 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 876 000	57 461 000	3 099 000	1 767 000
Total Current Assets	9 302 000	43 782 000	12 599 000	733 000
Total Assets	93 178 000	101 243 000	15 698 000	2 500 000
Total Retained Equity	0	−360 000	−302 000	−217 000
Total Equity	3 491 000	3 605 000	2 557 000	2 331 000
Total Long-Term Debt	86 936 000	90 125 000	11 000 000	0
Total Current Debt	2 751 000	7 513 000	2 141 000	169 000
Total Equity and Debt	93 178 000	101 243 000	15 698 000	2 500 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 242 000	0	0	0
Revenue	1 242 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 783 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 006 000	74 000	109 000	16 000
Operating Profit	−764 000	−74 000	−109 000	−16 000
Financial Income	0	0	0	0
Financial Costs	3 835 000	0	0	0
Financial Balance	−3 835 000	0	0	0
Dividends	0	0	0	0
Net Income	−3 587 000	−58 000	−85 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	64 000
Real Eastate	70 475 000	57 461 000	3 099 000	1 703 000
Machinery and Plant Facilities	13 401 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	83 876 000	57 461 000	3 099 000	1 703 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 876 000	57 461 000	3 099 000	1 767 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 897 000	37 552 000	11 015 000	287 000
Total Current Assets	9 302 000	43 782 000	12 599 000	733 000
Total Assets	93 178 000	101 243 000	15 698 000	2 500 000
Total Equity	3 491 000	3 605 000	2 557 000	2 331 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	86 936 000	90 125 000	11 000 000	0
Creditors	2 568 000	7 513 000	1 987 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	183 000	0	154 000	150 000
Total Current Debt	2 751 000	7 513 000	2 141 000	169 000
Total Equity and Debt	93 178 000	101 243 000	15 698 000	2 500 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−102,75 %	−1,61 %	−3,32 %	−0,51 %
Debt-to-Equity Ratio	24,9	25	4,3	0
Operating Profit Margin	−61,51 %	-	-	-
Current Ratio	3,38	5,83	5,88	4,34
Quick Ratio	3,38	5,83	5,88	4,34
Equity Ratio	0,04	0,04	0,16	0,93
Gross Profit Margin	100 %	-	-	-