SKAGI EIENDOM II AS

6270 BRATTVÅG

Finances

Share Ownership

Return on Equity

14,08 %

Current Ratio

Debt-to-Equity Ratio

−0,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	−8 000	5 206 000
Net Income	−89 000	87 000	−19 000	2 419 000
Total Assets	153 000	1 774 000	1 749 000	1 777 000
Total Equity	−632 000	559 000	784 000	802 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	−8 000	5 206 000
Expenditure	1 000	1 000	8 000	1 572 000
Operating Profit	−1 000	−1 000	−15 000	3 635 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	0	9 000	534 000
Financial Balance	0	1 000	−9 000	−533 000
Earnings Before Tax	−1 000	−1 000	−24 000	3 101 000
Tax	88 000	−88 000	−5 000	682 000
Net Income	−89 000	87 000	−19 000	2 419 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	153 000	1 750 000	1 729 000	5 000
Total Current Assets	0	24 000	20 000	1 772 000
Total Assets	153 000	1 774 000	1 749 000	1 777 000
Total Retained Equity	−1 132 000	59 000	284 000	302 000
Total Equity	−632 000	559 000	784 000	802 000
Total Long-Term Debt	503 000	815 000	968 000	973 000
Total Current Debt	281 000	400 000	−3 000	2 000
Total Equity and Debt	153 000	1 774 000	1 749 000	1 777 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	−8 000	5 206 000
Revenue	0	0	−8 000	5 206 000
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	1 000	1 000	8 000	1 572 000
Operating Profit	−1 000	−1 000	−15 000	3 635 000
Financial Income	0	1 000	0	1 000
Financial Costs	0	0	9 000	534 000
Financial Balance	0	1 000	−9 000	−533 000
Dividends	0	0	0	2 300 000
Net Income	−89 000	87 000	−19 000	2 419 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	153 000	1 750 000	1 729 000	5 000
Total Fixed Assets	153 000	1 750 000	1 729 000	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	1 000	20 000	1 034 000
Total Current Assets	0	24 000	20 000	1 772 000
Total Assets	153 000	1 774 000	1 749 000	1 777 000
Total Equity	−632 000	559 000	784 000	802 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	503 000	815 000	968 000	973 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	−3 000	0
Dividends	0	0	0	2 300 000
Other Current Debt	280 000	400 000	0	0
Total Current Debt	281 000	400 000	−3 000	2 000
Total Equity and Debt	153 000	1 774 000	1 749 000	1 777 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,08 %	15,56 %	−2,42 %	301,62 %
Debt-to-Equity Ratio	−0,8	1,46	1,23	1,21
Operating Profit Margin	-	-	187,5 %	69,82 %
Current Ratio	0	0,06	−6,67	886
Quick Ratio	0	0,06	−6,67	886
Equity Ratio	−4,13	0,32	0,45	0,45
Gross Profit Margin	-	-	100 %	100 %