SADIA EIENDOM AS

1364 FORNEBU

Finances

Share Ownership

Return on Equity

4,71 %

Current Ratio

0,31

Debt-to-Equity Ratio

1,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 415 000	1 715 000	2 059 000	1 480 000
Net Income	327 000	121 000	−2 628 000	196 000
Total Assets	19 791 000	20 579 000	22 216 000	19 557 000
Total Equity	6 948 000	7 210 000	6 100 000	7 228 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 415 000	1 715 000	2 059 000	1 480 000
Expenditure	627 000	997 000	3 891 000	685 000
Operating Profit	789 000	717 000	−1 832 000	794 000
Financial Income	0	0	0	4 000
Financial Costs	335 000	596 000	796 000	604 000
Financial Balance	−335 000	−596 000	−796 000	−600 000
Earnings Before Tax	454 000	121 000	−2 628 000	194 000
Tax	126 000	0	0	−1 000
Net Income	327 000	121 000	−2 628 000	196 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 733 000	19 723 000	20 428 000	18 603 000
Total Current Assets	58 000	856 000	1 788 000	954 000
Total Assets	19 791 000	20 579 000	22 216 000	19 557 000
Total Retained Equity	6 918 000	7 180 000	6 070 000	4 728 000
Total Equity	6 948 000	7 210 000	6 100 000	7 228 000
Total Long-Term Debt	12 654 000	13 230 000	16 043 000	12 243 000
Total Current Debt	189 000	139 000	75 000	86 000
Total Equity and Debt	19 791 000	20 579 000	22 218 000	19 557 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 415 000	1 546 000	2 059 000	185 000
Other Income	0	169 000	0	1 295 000
Revenue	1 415 000	1 715 000	2 059 000	1 480 000
Cost of Goods Sold	0	0	1 000	0
Salary Costs	1 000	254 000	170 000	0
Depreciation	102 000	194 000	2 707 000	0
Impairment	0	0	0	0
Expenditure	627 000	997 000	3 891 000	685 000
Operating Profit	789 000	717 000	−1 832 000	794 000
Financial Income	0	0	0	4 000
Financial Costs	335 000	596 000	796 000	604 000
Financial Balance	−335 000	−596 000	−796 000	−600 000
Dividends	0	0	0	0
Net Income	327 000	121 000	−2 628 000	196 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 497 000	18 497 000	19 584 000	18 103 000
Machinery and Plant Facilities	0	0	−86 000	0
Fixtures	194 000	306 000	408 000	0
Total Tangible Assets	18 692 000	18 803 000	19 906 000	18 103 000
Total Fiancial Fixed Assets	1 042 000	920 000	522 000	500 000
Total Fixed Assets	19 733 000	19 723 000	20 428 000	18 603 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	46 000	52 000	1 026 000	867 000
Total Current Assets	58 000	856 000	1 788 000	954 000
Total Assets	19 791 000	20 579 000	22 216 000	19 557 000
Total Equity	6 948 000	7 210 000	6 100 000	7 228 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 654 000	13 230 000	16 043 000	12 243 000
Creditors	12 000	14 000	30 000	3 000
Unpaid Taxes	0	23 000	28 000	41 000
Dividends	0	0	0	0
Other Current Debt	59 000	32 000	16 000	0
Total Current Debt	189 000	139 000	75 000	86 000
Total Equity and Debt	19 791 000	20 579 000	22 218 000	19 557 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,71 %	1,68 %	−43,08 %	2,71 %
Debt-to-Equity Ratio	1,82	1,83	2,63	1,69
Operating Profit Margin	55,76 %	41,81 %	−88,98 %	53,65 %
Current Ratio	0,31	6,16	23,84	11,09
Quick Ratio	0,31	6,16	23,84	11,09
Equity Ratio	0,35	0,35	0,27	0,37
Gross Profit Margin	100 %	100 %	99,95 %	100 %