SIVAR EIENDOM AS

7071 TRONDHEIM

Finances

Share Ownership

Return on Equity

−6,9 %

Current Ratio

0,51

Debt-to-Equity Ratio

2,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	287 000	2 262 000	1 588 000	7 341 000
Net Income	−6 000	437 000	79 000	1 036 000
Total Assets	1 803 000	1 806 000	4 540 000	5 361 000
Total Equity	87 000	1 494 000	1 057 000	1 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	287 000	2 262 000	1 588 000	7 341 000
Expenditure	295 000	1 634 000	1 355 000	5 737 000
Operating Profit	−8 000	627 000	232 000	1 604 000
Financial Income	0	0	1 000	10 000
Financial Costs	0	67 000	128 000	285 000
Financial Balance	0	−67 000	−127 000	−275 000
Earnings Before Tax	−8 000	560 000	105 000	1 329 000
Tax	−2 000	123 000	26 000	292 000
Net Income	−6 000	437 000	79 000	1 036 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 056 000	1 081 000	2 599 000	2 657 000
Total Current Assets	747 000	725 000	1 941 000	2 704 000
Total Assets	1 803 000	1 806 000	4 540 000	5 361 000
Total Retained Equity	79 000	1 485 000	1 048 000	1 270 000
Total Equity	87 000	1 494 000	1 057 000	1 278 000
Total Long-Term Debt	252 000	256 000	3 131 000	3 258 000
Total Current Debt	1 464 000	56 000	353 000	825 000
Total Equity and Debt	1 803 000	1 806 000	4 540 000	5 361 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	1 533 000	1 325 000	6 944 000
Other Income	287 000	729 000	263 000	396 000
Revenue	287 000	2 262 000	1 588 000	7 341 000
Cost of Goods Sold	0	1 282 000	1 028 000	5 363 000
Salary Costs	0	0	0	0
Depreciation	25 000	38 000	58 000	58 000
Impairment	0	0	0	0
Expenditure	295 000	1 634 000	1 355 000	5 737 000
Operating Profit	−8 000	627 000	232 000	1 604 000
Financial Income	0	0	1 000	10 000
Financial Costs	0	67 000	128 000	285 000
Financial Balance	0	−67 000	−127 000	−275 000
Dividends	1 400 000	0	300 000	500 000
Net Income	−6 000	437 000	79 000	1 036 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 056 000	1 081 000	2 599 000	2 657 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 056 000	1 081 000	2 599 000	2 657 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 056 000	1 081 000	2 599 000	2 657 000
Stock	0	0	1 282 000	2 309 000
Total Investments	105 000	0	0	0
Cash, Bank	623 000	706 000	639 000	360 000
Total Current Assets	747 000	725 000	1 941 000	2 704 000
Total Assets	1 803 000	1 806 000	4 540 000	5 361 000
Total Equity	87 000	1 494 000	1 057 000	1 278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	252 000	256 000	3 131 000	3 258 000
Creditors	18 000	13 000	16 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	1 400 000	0	300 000	500 000
Other Current Debt	43 000	43 000	0	7 000
Total Current Debt	1 464 000	56 000	353 000	825 000
Total Equity and Debt	1 803 000	1 806 000	4 540 000	5 361 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,9 %	29,25 %	7,47 %	81,06 %
Debt-to-Equity Ratio	2,9	0,17	2,96	2,55
Operating Profit Margin	−2,79 %	27,72 %	14,61 %	21,85 %
Current Ratio	0,51	12,95	5,5	3,28
Quick Ratio	0,51	12,95	−2,09	−1,82
Equity Ratio	0,05	0,83	0,23	0,24
Gross Profit Margin	100 %	43,32 %	35,26 %	26,94 %