SKIFERHUSET EIENDOM AS

3263 LARVIK

Finances

Share Ownership

Return on Equity

14,46 %

Current Ratio

0,9

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	947 000	716 000	691 000	707 000
Net Income	301 000	158 000	126 000	16 000
Total Assets	4 631 000	4 590 000	4 691 000	4 611 000
Total Equity	2 081 000	1 880 000	1 777 000	1 651 000

Income (NOK)	2022	2021	2020	2019
Revenue	947 000	716 000	691 000	707 000
Expenditure	461 000	432 000	428 000	559 000
Operating Profit	485 000	284 000	262 000	148 000
Financial Income	0	0	0	0
Financial Costs	101 000	79 000	100 000	133 000
Financial Balance	−101 000	−79 000	−100 000	−133 000
Earnings Before Tax	384 000	204 000	162 000	16 000
Tax	83 000	46 000	37 000	0
Net Income	301 000	158 000	126 000	16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 343 000	4 382 000	4 484 000	4 565 000
Total Current Assets	288 000	208 000	207 000	46 000
Total Assets	4 631 000	4 590 000	4 691 000	4 611 000
Total Retained Equity	515 000	314 000	211 000	85 000
Total Equity	2 081 000	1 880 000	1 777 000	1 651 000
Total Long-Term Debt	2 229 000	2 488 000	2 655 000	2 886 000
Total Current Debt	321 000	221 000	260 000	74 000
Total Equity and Debt	4 631 000	4 590 000	4 691 000	4 611 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	191 000	63 000	70 000	76 000
Other Income	756 000	653 000	621 000	631 000
Revenue	947 000	716 000	691 000	707 000
Cost of Goods Sold	3 000	34 000	3 000	0
Salary Costs	0	0	0	8 000
Depreciation	99 000	103 000	111 000	100 000
Impairment	0	0	0	0
Expenditure	461 000	432 000	428 000	559 000
Operating Profit	485 000	284 000	262 000	148 000
Financial Income	0	0	0	0
Financial Costs	101 000	79 000	100 000	133 000
Financial Balance	−101 000	−79 000	−100 000	−133 000
Dividends	100 000	55 000	0	0
Net Income	301 000	158 000	126 000	16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 004 000	2 068 000	2 136 000	2 209 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	78 000	54 000	89 000	96 000
Total Tangible Assets	2 082 000	2 122 000	2 224 000	2 305 000
Total Fiancial Fixed Assets	2 261 000	2 260 000	2 260 000	2 260 000
Total Fixed Assets	4 343 000	4 382 000	4 484 000	4 565 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	247 000	138 000	182 000	43 000
Total Current Assets	288 000	208 000	207 000	46 000
Total Assets	4 631 000	4 590 000	4 691 000	4 611 000
Total Equity	2 081 000	1 880 000	1 777 000	1 651 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 229 000	2 488 000	2 655 000	2 886 000
Creditors	6 000	0	125 000	3 000
Unpaid Taxes	124 000	104 000	93 000	66 000
Dividends	100 000	55 000	0	0
Other Current Debt	8 000	16 000	5 000	6 000
Total Current Debt	321 000	221 000	260 000	74 000
Total Equity and Debt	4 631 000	4 590 000	4 691 000	4 611 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,46 %	8,4 %	7,09 %	0,97 %
Debt-to-Equity Ratio	1,07	1,32	1,49	1,75
Operating Profit Margin	51,21 %	39,66 %	37,92 %	20,93 %
Current Ratio	0,9	0,94	0,8	0,62
Quick Ratio	0,9	0,94	0,8	0,62
Equity Ratio	0,45	0,41	0,38	0,36
Gross Profit Margin	99,68 %	95,25 %	99,57 %	100 %