SEMINI EIENDOM AS

5918 FREKHAUG

Finances

Share Ownership

Return on Equity

15,48 %

Current Ratio

4,43

Debt-to-Equity Ratio

10,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 088 000	1 064 000	1 052 000	1 013 000
Net Income	120 000	220 000	162 000	131 000
Total Assets	9 473 000	9 735 000	9 895 000	10 079 000
Total Equity	775 000	655 000	435 000	273 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 088 000	1 064 000	1 052 000	1 013 000
Expenditure	554 000	508 000	511 000	522 000
Operating Profit	533 000	556 000	541 000	491 000
Financial Income	0	0	0	0
Financial Costs	379 000	274 000	312 000	345 000
Financial Balance	−379 000	−274 000	−312 000	−345 000
Earnings Before Tax	154 000	282 000	230 000	146 000
Tax	34 000	62 000	68 000	15 000
Net Income	120 000	220 000	162 000	131 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 615 000	8 926 000	9 237 000	9 548 000
Total Current Assets	859 000	810 000	658 000	532 000
Total Assets	9 473 000	9 735 000	9 895 000	10 079 000
Total Retained Equity	675 000	555 000	335 000	173 000
Total Equity	775 000	655 000	435 000	273 000
Total Long-Term Debt	8 504 000	8 898 000	9 302 000	9 640 000
Total Current Debt	194 000	182 000	158 000	167 000
Total Equity and Debt	9 473 000	9 735 000	9 895 000	10 079 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 088 000	1 064 000	1 052 000	1 013 000
Revenue	1 088 000	1 064 000	1 052 000	1 013 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	38 000	38 000	38 000
Depreciation	311 000	311 000	311 000	311 000
Impairment	0	0	0	0
Expenditure	554 000	508 000	511 000	522 000
Operating Profit	533 000	556 000	541 000	491 000
Financial Income	0	0	0	0
Financial Costs	379 000	274 000	312 000	345 000
Financial Balance	−379 000	−274 000	−312 000	−345 000
Dividends	0	0	0	0
Net Income	120 000	220 000	162 000	131 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 615 000	8 926 000	9 237 000	9 352 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	196 000
Total Tangible Assets	8 615 000	8 926 000	9 237 000	9 548 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 615 000	8 926 000	9 237 000	9 548 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	470 000	524 000	574 000	473 000
Total Current Assets	859 000	810 000	658 000	532 000
Total Assets	9 473 000	9 735 000	9 895 000	10 079 000
Total Equity	775 000	655 000	435 000	273 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 504 000	8 898 000	9 302 000	9 640 000
Creditors	3 000	2 000	15 000	11 000
Unpaid Taxes	63 000	62 000	57 000	54 000
Dividends	0	0	0	0
Other Current Debt	90 000	67 000	86 000	102 000
Total Current Debt	194 000	182 000	158 000	167 000
Total Equity and Debt	9 473 000	9 735 000	9 895 000	10 079 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,48 %	33,59 %	37,24 %	47,99 %
Debt-to-Equity Ratio	10,97	13,58	21,38	35,31
Operating Profit Margin	48,99 %	52,26 %	51,43 %	48,47 %
Current Ratio	4,43	4,45	4,16	3,19
Quick Ratio	4,43	4,45	4,16	3,19
Equity Ratio	0,08	0,07	0,04	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %