SKJETNEBRUKET AS

7354 VIGGJA

Finances

Share Ownership

Return on Equity

53,4 %

Current Ratio

1,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	123 000	2 310 000	363 000	355 000
Net Income	55 000	1 681 000	115 000	107 000
Total Assets	312 000	830 000	3 471 000	3 422 000
Total Equity	103 000	47 000	646 000	531 000

Income (NOK)	2022	2021	2020	2019
Revenue	123 000	2 310 000	363 000	355 000
Expenditure	51 000	99 000	114 000	102 000
Operating Profit	72 000	2 210 000	249 000	253 000
Financial Income	0	0	0	0
Financial Costs	1 000	55 000	101 000	116 000
Financial Balance	−1 000	−55 000	−101 000	−116 000
Earnings Before Tax	71 000	2 156 000	148 000	137 000
Tax	16 000	474 000	32 000	30 000
Net Income	55 000	1 681 000	115 000	107 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	3 046 000	3 103 000
Total Current Assets	312 000	830 000	424 000	318 000
Total Assets	312 000	830 000	3 471 000	3 422 000
Total Retained Equity	73 000	17 000	616 000	501 000
Total Equity	103 000	47 000	646 000	531 000
Total Long-Term Debt	0	0	2 720 000	2 788 000
Total Current Debt	210 000	783 000	105 000	103 000
Total Equity and Debt	312 000	830 000	3 471 000	3 422 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	123 000	2 310 000	363 000	355 000
Revenue	123 000	2 310 000	363 000	355 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	59 000	59 000
Impairment	0	0	0	0
Expenditure	51 000	99 000	114 000	102 000
Operating Profit	72 000	2 210 000	249 000	253 000
Financial Income	0	0	0	0
Financial Costs	1 000	55 000	101 000	116 000
Financial Balance	−1 000	−55 000	−101 000	−116 000
Dividends	0	2 280 000	0	0
Net Income	55 000	1 681 000	115 000	107 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	2 000
Real Eastate	0	0	3 042 000	3 102 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	3 042 000	3 102 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	3 046 000	3 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	231 000	752 000	358 000	307 000
Total Current Assets	312 000	830 000	424 000	318 000
Total Assets	312 000	830 000	3 471 000	3 422 000
Total Equity	103 000	47 000	646 000	531 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 720 000	2 788 000
Creditors	2 000	69 000	2 000	3 000
Unpaid Taxes	12 000	64 000	67 000	68 000
Dividends	0	2 280 000	0	0
Other Current Debt	180 000	0	0	0
Total Current Debt	210 000	783 000	105 000	103 000
Total Equity and Debt	312 000	830 000	3 471 000	3 422 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,4 %	3 576,6 %	17,8 %	20,15 %
Debt-to-Equity Ratio	0	0	4,21	5,25
Operating Profit Margin	58,54 %	95,67 %	68,6 %	71,27 %
Current Ratio	1,49	1,06	4,04	3,09
Quick Ratio	1,49	1,06	4,04	3,09
Equity Ratio	0,33	0,06	0,19	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %