SKUTNESET EIENDOM AS

6517 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

16,69 %

Current Ratio

3,77

Debt-to-Equity Ratio

3,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 835 000	15 000	175 000	785 000
Net Income	135 000	−40 000	−128 000	251 000
Total Assets	4 746 000	7 018 000	6 758 000	6 807 000
Total Equity	809 000	674 000	714 000	843 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 835 000	15 000	175 000	785 000
Expenditure	2 468 000	44 000	72 000	461 000
Operating Profit	367 000	−29 000	104 000	323 000
Financial Income	0	0	0	0
Financial Costs	194 000	22 000	268 000	2 000
Financial Balance	−194 000	−22 000	−268 000	−2 000
Earnings Before Tax	173 000	−52 000	−164 000	321 000
Tax	38 000	−11 000	−36 000	71 000
Net Income	135 000	−40 000	−128 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 000	100 000	89 000	53 000
Total Current Assets	4 684 000	6 918 000	6 669 000	6 754 000
Total Assets	4 746 000	7 018 000	6 758 000	6 807 000
Total Retained Equity	−215 000	−350 000	−310 000	−182 000
Total Equity	809 000	674 000	714 000	843 000
Total Long-Term Debt	2 695 000	5 098 000	3 574 000	3 574 000
Total Current Debt	1 241 000	1 246 000	2 470 000	2 390 000
Total Equity and Debt	4 746 000	7 018 000	6 758 000	6 807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 835 000	0	0	640 000
Other Income	0	15 000	175 000	145 000
Revenue	2 835 000	15 000	175 000	785 000
Cost of Goods Sold	2 433 000	0	18 000	205 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 468 000	44 000	72 000	461 000
Operating Profit	367 000	−29 000	104 000	323 000
Financial Income	0	0	0	0
Financial Costs	194 000	22 000	268 000	2 000
Financial Balance	−194 000	−22 000	−268 000	−2 000
Dividends	0	0	0	0
Net Income	135 000	−40 000	−128 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	62 000	100 000	89 000	53 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	62 000	100 000	89 000	53 000
Stock	4 657 000	6 895 000	6 544 000	6 544 000
Total Investments	0	0	0	0
Cash, Bank	27 000	23 000	26 000	90 000
Total Current Assets	4 684 000	6 918 000	6 669 000	6 754 000
Total Assets	4 746 000	7 018 000	6 758 000	6 807 000
Total Equity	809 000	674 000	714 000	843 000
Short-Term Group Debt	0	0	600 000	505 000
Total Long-Term Debt	2 695 000	5 098 000	3 574 000	3 574 000
Creditors	334 000	454 000	335 000	343 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	907 000	792 000	13 000	17 000
Total Current Debt	1 241 000	1 246 000	2 470 000	2 390 000
Total Equity and Debt	4 746 000	7 018 000	6 758 000	6 807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,69 %	−5,93 %	−17,93 %	29,77 %
Debt-to-Equity Ratio	3,33	7,56	5,01	4,24
Operating Profit Margin	12,95 %	−193,33 %	59,43 %	41,15 %
Current Ratio	3,77	5,55	2,7	2,83
Quick Ratio	−1,37	−1,22	−1,64	−1,63
Equity Ratio	0,17	0,1	0,11	0,12
Gross Profit Margin	14,18 %	100 %	89,71 %	73,89 %