SANDVIKSBODER 78 AS

0283 OSLO

Finances

Share Ownership

Return on Equity

−4,34 %

Current Ratio

8,5

Debt-to-Equity Ratio

19,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	46 000	0	0	0
Net Income	−252 000	−91 000	−92 000	−147 000
Total Assets	123 568 000	118 452 000	113 976 000	107 776 000
Total Equity	5 811 000	6 062 000	5 151 000	3 621 000

Income (NOK)	2022	2021	2020	2019
Revenue	46 000	0	0	0
Expenditure	373 000	117 000	121 000	192 000
Operating Profit	−327 000	−117 000	−121 000	−192 000
Financial Income	4 000	0	2 000	6 000
Financial Costs	0	0	0	2 000
Financial Balance	4 000	0	2 000	4 000
Earnings Before Tax	−323 000	−116 000	−118 000	−188 000
Tax	−71 000	−26 000	−26 000	−41 000
Net Income	−252 000	−91 000	−92 000	−147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 863 000	71 863 000	71 863 000	71 863 000
Total Current Assets	51 706 000	46 590 000	42 114 000	35 913 000
Total Assets	123 568 000	118 452 000	113 976 000	107 776 000
Total Retained Equity	1 188 000	1 440 000	1 530 000	0
Total Equity	5 811 000	6 062 000	5 151 000	3 621 000
Total Long-Term Debt	111 672 000	107 752 000	105 454 000	102 452 000
Total Current Debt	6 085 000	4 638 000	3 371 000	1 702 000
Total Equity and Debt	123 568 000	118 452 000	113 976 000	107 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	46 000	0	0	0
Revenue	46 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	373 000	117 000	121 000	192 000
Operating Profit	−327 000	−117 000	−121 000	−192 000
Financial Income	4 000	0	2 000	6 000
Financial Costs	0	0	0	2 000
Financial Balance	4 000	0	2 000	4 000
Dividends	0	0	0	0
Net Income	−252 000	−91 000	−92 000	−147 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	71 863 000	71 863 000	71 863 000	71 863 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	71 863 000	71 863 000	71 863 000	71 863 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	71 863 000	71 863 000	71 863 000	71 863 000
Stock	51 547 000	45 223 000	39 761 000	33 624 000
Total Investments	0	0	0	0
Cash, Bank	158 000	82 000	273 000	72 000
Total Current Assets	51 706 000	46 590 000	42 114 000	35 913 000
Total Assets	123 568 000	118 452 000	113 976 000	107 776 000
Total Equity	5 811 000	6 062 000	5 151 000	3 621 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	111 672 000	107 752 000	105 454 000	102 452 000
Creditors	6 085 000	4 638 000	3 371 000	376 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 327 000
Total Current Debt	6 085 000	4 638 000	3 371 000	1 702 000
Total Equity and Debt	123 568 000	118 452 000	113 976 000	107 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,34 %	−1,5 %	−1,79 %	−4,06 %
Debt-to-Equity Ratio	19,22	17,77	20,47	28,29
Operating Profit Margin	−710,87 %	-	-	-
Current Ratio	8,5	10,05	12,49	21,1
Quick Ratio	−1,14	−1,15	−1,16	−1,13
Equity Ratio	0,05	0,05	0,05	0,03
Gross Profit Margin	100 %	-	-	-