S.F EIENDOM AS

8340 STAMSUND

Finances

Share Ownership

Return on Equity

37,52 %

Current Ratio

2,48

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	997 000	560 000	538 000	433 000
Net Income	585 000	269 000	242 000	167 000
Total Assets	3 240 000	3 762 000	3 561 000	3 383 000
Total Equity	1 559 000	2 075 000	1 805 000	1 563 000

Income (NOK)	2022	2021	2020	2019
Revenue	997 000	560 000	538 000	433 000
Expenditure	196 000	176 000	175 000	154 000
Operating Profit	801 000	384 000	363 000	279 000
Financial Income	5 000	5 000	4 000	3 000
Financial Costs	56 000	43 000	56 000	69 000
Financial Balance	−51 000	−38 000	−52 000	−66 000
Earnings Before Tax	749 000	346 000	311 000	213 000
Tax	165 000	76 000	68 000	47 000
Net Income	585 000	269 000	242 000	167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 467 000	2 576 000	2 686 000	2 754 000
Total Current Assets	773 000	1 186 000	876 000	630 000
Total Assets	3 240 000	3 762 000	3 561 000	3 383 000
Total Retained Equity	1 529 000	945 000	675 000	433 000
Total Equity	1 559 000	2 075 000	1 805 000	1 563 000
Total Long-Term Debt	1 368 000	1 470 000	1 570 000	1 668 000
Total Current Debt	312 000	218 000	186 000	152 000
Total Equity and Debt	3 240 000	3 762 000	3 561 000	3 383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	400 000	0	0	0
Other Income	597 000	560 000	538 000	433 000
Revenue	997 000	560 000	538 000	433 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	109 000	109 000	108 000	105 000
Impairment	0	0	0	0
Expenditure	196 000	176 000	175 000	154 000
Operating Profit	801 000	384 000	363 000	279 000
Financial Income	5 000	5 000	4 000	3 000
Financial Costs	56 000	43 000	56 000	69 000
Financial Balance	−51 000	−38 000	−52 000	−66 000
Dividends	0	0	0	0
Net Income	585 000	269 000	242 000	167 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 439 000	2 544 000	2 649 000	2 754 000
Machinery and Plant Facilities	13 000	16 000	18 000	0
Fixtures	15 000	17 000	19 000	0
Total Tangible Assets	2 467 000	2 576 000	2 686 000	2 754 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 467 000	2 576 000	2 686 000	2 754 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	679 000	1 130 000	851 000	623 000
Total Current Assets	773 000	1 186 000	876 000	630 000
Total Assets	3 240 000	3 762 000	3 561 000	3 383 000
Total Equity	1 559 000	2 075 000	1 805 000	1 563 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 368 000	1 470 000	1 570 000	1 668 000
Creditors	0	5 000	0	0
Unpaid Taxes	145 000	136 000	119 000	106 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	13 000
Total Current Debt	312 000	218 000	186 000	152 000
Total Equity and Debt	3 240 000	3 762 000	3 561 000	3 383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,52 %	12,96 %	13,41 %	10,68 %
Debt-to-Equity Ratio	0,88	0,71	0,87	1,07
Operating Profit Margin	80,34 %	68,57 %	67,47 %	64,43 %
Current Ratio	2,48	5,44	4,71	4,14
Quick Ratio	2,48	5,44	4,71	4,14
Equity Ratio	0,48	0,55	0,51	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %