SJØBO EIENDOM AS

9470 GRATANGEN

Finances

Share Ownership

Return on Equity

−8,22 %

Current Ratio

0,91

Debt-to-Equity Ratio

−7,82

Key figures (NOK)	2022	2021	2020	2019
Revenue	330 000	277 000	195 000	249 000
Net Income	36 000	−87 000	−170 000	−88 000
Total Assets	3 144 000	3 084 000	3 247 000	2 936 000
Total Equity	−438 000	−474 000	−387 000	−217 000

Income (NOK)	2022	2021	2020	2019
Revenue	330 000	277 000	195 000	249 000
Expenditure	153 000	248 000	237 000	212 000
Operating Profit	177 000	28 000	−42 000	36 000
Financial Income	0	0	0	0
Financial Costs	141 000	115 000	128 000	125 000
Financial Balance	−141 000	−115 000	−128 000	−125 000
Earnings Before Tax	36 000	−87 000	−170 000	−88 000
Tax	0	0	0	0
Net Income	36 000	−87 000	−170 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 001 000	3 018 000	3 160 000	2 881 000
Total Current Assets	143 000	66 000	87 000	54 000
Total Assets	3 144 000	3 084 000	3 247 000	2 936 000
Total Retained Equity	−463 000	−499 000	−412 000	−242 000
Total Equity	−438 000	−474 000	−387 000	−217 000
Total Long-Term Debt	3 424 000	3 489 000	3 562 000	3 065 000
Total Current Debt	158 000	69 000	73 000	87 000
Total Equity and Debt	3 144 000	3 084 000	3 247 000	2 936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	330 000	277 000	195 000	249 000
Revenue	330 000	277 000	195 000	249 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	17 000	142 000	136 000	128 000
Impairment	0	0	0	0
Expenditure	153 000	248 000	237 000	212 000
Operating Profit	177 000	28 000	−42 000	36 000
Financial Income	0	0	0	0
Financial Costs	141 000	115 000	128 000	125 000
Financial Balance	−141 000	−115 000	−128 000	−125 000
Dividends	0	0	0	0
Net Income	36 000	−87 000	−170 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 001 000	3 018 000	3 160 000	2 881 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 001 000	3 018 000	3 160 000	2 881 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 001 000	3 018 000	3 160 000	2 881 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	4 000	39 000	8 000
Total Current Assets	143 000	66 000	87 000	54 000
Total Assets	3 144 000	3 084 000	3 247 000	2 936 000
Total Equity	−438 000	−474 000	−387 000	−217 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 424 000	3 489 000	3 562 000	3 065 000
Creditors	0	0	4 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	158 000	69 000	69 000	68 000
Total Current Debt	158 000	69 000	73 000	87 000
Total Equity and Debt	3 144 000	3 084 000	3 247 000	2 936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,22 %	18,35 %	43,93 %	40,55 %
Debt-to-Equity Ratio	−7,82	−7,36	−9,2	−14,12
Operating Profit Margin	53,64 %	10,11 %	−21,54 %	14,46 %
Current Ratio	0,91	0,96	1,19	0,62
Quick Ratio	0,91	0,96	1,19	0,62
Equity Ratio	−0,14	−0,15	−0,12	−0,07
Gross Profit Margin	100 %	100 %	100 %	100 %