SANDVIK CAMPING NEDSTRAND AS

5560 NEDSTRAND

Finances

Share Ownership

Return on Equity

33,57 %

Current Ratio

1,57

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 187 000	4 294 000	3 693 000	3 484 000
Net Income	1 452 000	302 000	951 000	910 000
Total Assets	5 857 000	4 166 000	3 853 000	3 053 000
Total Equity	4 325 000	3 073 000	2 772 000	1 821 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 187 000	4 294 000	3 693 000	3 484 000
Expenditure	3 328 000	3 907 000	2 469 000	2 317 000
Operating Profit	1 860 000	387 000	1 224 000	1 167 000
Financial Income	2 000	0	6 000	1 000
Financial Costs	0	0	11 000	1 000
Financial Balance	2 000	0	−5 000	0
Earnings Before Tax	1 862 000	387 000	1 220 000	1 167 000
Tax	410 000	85 000	269 000	257 000
Net Income	1 452 000	302 000	951 000	910 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 492 000	3 561 000	2 586 000	2 327 000
Total Current Assets	2 365 000	605 000	1 267 000	726 000
Total Assets	5 857 000	4 166 000	3 853 000	3 053 000
Total Retained Equity	4 295 000	3 043 000	2 742 000	1 791 000
Total Equity	4 325 000	3 073 000	2 772 000	1 821 000
Total Long-Term Debt	22 000	31 000	25 000	27 000
Total Current Debt	1 510 000	1 062 000	1 057 000	1 206 000
Total Equity and Debt	5 857 000	4 166 000	3 853 000	3 053 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 187 000	4 264 000	3 693 000	3 284 000
Other Income	0	30 000	0	200 000
Revenue	5 187 000	4 294 000	3 693 000	3 484 000
Cost of Goods Sold	69 000	11 000	17 000	7 000
Salary Costs	1 106 000	1 154 000	1 057 000	1 072 000
Depreciation	186 000	150 000	124 000	130 000
Impairment	0	0	0	0
Expenditure	3 328 000	3 907 000	2 469 000	2 317 000
Operating Profit	1 860 000	387 000	1 224 000	1 167 000
Financial Income	2 000	0	6 000	1 000
Financial Costs	0	0	11 000	1 000
Financial Balance	2 000	0	−5 000	0
Dividends	200 000	0	0	0
Net Income	1 452 000	302 000	951 000	910 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 048 000	3 034 000	2 107 000	1 818 000
Machinery and Plant Facilities	31 000	39 000	23 000	29 000
Fixtures	91 000	121 000	152 000	142 000
Total Tangible Assets	3 492 000	3 561 000	2 586 000	2 327 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 492 000	3 561 000	2 586 000	2 327 000
Stock	280 000	319 000	0	0
Total Investments	0	0	0	0
Cash, Bank	2 003 000	126 000	1 251 000	663 000
Total Current Assets	2 365 000	605 000	1 267 000	726 000
Total Assets	5 857 000	4 166 000	3 853 000	3 053 000
Total Equity	4 325 000	3 073 000	2 772 000	1 821 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	31 000	25 000	27 000
Creditors	181 000	61 000	92 000	138 000
Unpaid Taxes	116 000	73 000	84 000	75 000
Dividends	200 000	0	0	0
Other Current Debt	594 000	849 000	610 000	728 000
Total Current Debt	1 510 000	1 062 000	1 057 000	1 206 000
Total Equity and Debt	5 857 000	4 166 000	3 853 000	3 053 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,57 %	9,83 %	34,31 %	49,97 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,01
Operating Profit Margin	35,86 %	9,01 %	33,14 %	33,5 %
Current Ratio	1,57	0,57	1,2	0,6
Quick Ratio	1,92	0,81	1,2	0,6
Equity Ratio	0,74	0,74	0,72	0,6
Gross Profit Margin	98,67 %	99,74 %	99,54 %	99,8 %