SUNDET 2 BORETTSLAG

9024 TOMASJORD

Finances

Share Ownership

Return on Equity

14,23 %

Current Ratio

7,29

Debt-to-Equity Ratio

16,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 203 000	3 754 000	3 911 000	4 050 000
Net Income	1 186 000	1 507 000	1 404 000	1 050 000
Total Assets	149 041 000	148 619 000	148 239 000	147 802 000
Total Equity	8 334 000	7 148 000	5 641 000	4 237 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 203 000	3 754 000	3 911 000	4 050 000
Expenditure	1 602 000	1 493 000	1 443 000	1 587 000
Operating Profit	2 601 000	2 261 000	2 468 000	2 463 000
Financial Income	31 000	5 000	5 000	8 000
Financial Costs	1 445 000	759 000	1 069 000	1 420 000
Financial Balance	−1 414 000	−754 000	−1 064 000	−1 412 000
Earnings Before Tax	2 421 000	2 022 000	2 273 000	2 310 000
Tax	0	0	0	0
Net Income	1 186 000	1 507 000	1 404 000	1 050 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	147 001 000	146 802 000	146 622 000	146 624 000
Total Current Assets	2 040 000	1 817 000	1 617 000	1 178 000
Total Assets	149 041 000	148 619 000	148 239 000	147 802 000
Total Retained Equity	6 963 000	5 456 000	4 052 000	3 001 000
Total Equity	8 334 000	7 148 000	5 641 000	4 237 000
Total Long-Term Debt	140 426 000	141 252 000	142 360 000	143 323 000
Total Current Debt	280 000	220 000	238 000	243 000
Total Equity and Debt	149 041 000	148 619 000	148 239 000	147 802 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 023 000	3 516 000	3 716 000	3 897 000
Revenue	4 203 000	3 754 000	3 911 000	4 050 000
Cost of Goods Sold	0	0	0	0
Salary Costs	81 000	81 000	73 000	81 000
Depreciation	3 000	3 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	1 602 000	1 493 000	1 443 000	1 587 000
Operating Profit	2 601 000	2 261 000	2 468 000	2 463 000
Financial Income	31 000	5 000	5 000	8 000
Financial Costs	1 445 000	759 000	1 069 000	1 420 000
Financial Balance	−1 414 000	−754 000	−1 064 000	−1 412 000
Dividends	0	0	0	0
Net Income	1 186 000	1 507 000	1 404 000	1 050 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	146 583 000	146 583 000	146 400 000	146 400 000
Machinery and Plant Facilities	14 000	17 000	21 000	24 000
Fixtures	0	0	0	0
Total Tangible Assets	146 597 000	146 600 000	146 421 000	146 424 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	147 001 000	146 802 000	146 622 000	146 624 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 786 000	1 579 000	1 392 000	953 000
Total Current Assets	2 040 000	1 817 000	1 617 000	1 178 000
Total Assets	149 041 000	148 619 000	148 239 000	147 802 000
Total Equity	8 334 000	7 148 000	5 641 000	4 237 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	140 426 000	141 252 000	142 360 000	143 323 000
Creditors	180 000	161 000	164 000	149 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	100 000	59 000	74 000	94 000
Total Current Debt	280 000	220 000	238 000	243 000
Total Equity and Debt	149 041 000	148 619 000	148 239 000	147 802 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,23 %	21,08 %	24,89 %	24,78 %
Debt-to-Equity Ratio	16,85	19,76	25,24	33,83
Operating Profit Margin	61,88 %	60,23 %	63,1 %	60,81 %
Current Ratio	7,29	8,26	6,79	4,85
Quick Ratio	7,29	8,26	6,79	4,85
Equity Ratio	0,06	0,05	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %