SVARTFJELLVEIEN EIENDOM AS

9602 HAMMERFEST

Finances

Share Ownership

Return on Equity

10,2 %

Current Ratio

1,2

Debt-to-Equity Ratio

3,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 571 000	2 036 000	2 405 000	2 299 000
Net Income	147 000	168 000	−116 000	−86 000
Total Assets	6 572 000	6 402 000	6 742 000	6 874 000
Total Equity	1 441 000	1 294 000	1 125 000	1 241 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 571 000	2 036 000	2 405 000	2 299 000
Expenditure	1 158 000	1 644 000	2 280 000	2 104 000
Operating Profit	413 000	391 000	125 000	195 000
Financial Income	0	0	0	0
Financial Costs	249 000	223 000	241 000	281 000
Financial Balance	−249 000	−223 000	−241 000	−281 000
Earnings Before Tax	164 000	168 000	−116 000	−86 000
Tax	17 000	0	0	0
Net Income	147 000	168 000	−116 000	−86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 984 000	6 215 000	6 402 000	6 618 000
Total Current Assets	588 000	187 000	340 000	256 000
Total Assets	6 572 000	6 402 000	6 742 000	6 874 000
Total Retained Equity	59 000	−88 000	−256 000	−140 000
Total Equity	1 441 000	1 294 000	1 125 000	1 241 000
Total Long-Term Debt	4 641 000	4 848 000	5 074 000	4 450 000
Total Current Debt	490 000	259 000	543 000	1 183 000
Total Equity and Debt	6 572 000	6 402 000	6 742 000	6 874 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	828 000	2 036 000	2 405 000	2 116 000
Other Income	743 000	0	0	184 000
Revenue	1 571 000	2 036 000	2 405 000	2 299 000
Cost of Goods Sold	0	329 000	244 000	273 000
Salary Costs	−14 000	331 000	834 000	988 000
Depreciation	231 000	224 000	216 000	216 000
Impairment	0	0	0	0
Expenditure	1 158 000	1 644 000	2 280 000	2 104 000
Operating Profit	413 000	391 000	125 000	195 000
Financial Income	0	0	0	0
Financial Costs	249 000	223 000	241 000	281 000
Financial Balance	−249 000	−223 000	−241 000	−281 000
Dividends	0	0	0	0
Net Income	147 000	168 000	−116 000	−86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 984 000	6 215 000	6 402 000	6 618 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 984 000	6 215 000	6 402 000	6 618 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 984 000	6 215 000	6 402 000	6 618 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	357 000	34 000	301 000	91 000
Total Current Assets	588 000	187 000	340 000	256 000
Total Assets	6 572 000	6 402 000	6 742 000	6 874 000
Total Equity	1 441 000	1 294 000	1 125 000	1 241 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 641 000	4 848 000	5 074 000	4 450 000
Creditors	491 000	227 000	391 000	217 000
Unpaid Taxes	−1 000	5 000	43 000	90 000
Dividends	0	0	0	0
Other Current Debt	0	27 000	109 000	108 000
Total Current Debt	490 000	259 000	543 000	1 183 000
Total Equity and Debt	6 572 000	6 402 000	6 742 000	6 874 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,2 %	12,98 %	−10,31 %	−6,93 %
Debt-to-Equity Ratio	3,22	3,75	4,51	3,59
Operating Profit Margin	26,29 %	19,2 %	5,2 %	8,48 %
Current Ratio	1,2	0,72	0,63	0,22
Quick Ratio	1,2	0,72	0,63	0,22
Equity Ratio	0,22	0,2	0,17	0,18
Gross Profit Margin	100 %	83,84 %	89,85 %	88,13 %