SKYTTERHUSFJELLET II BORETTSLAG

9510 ALTA

Finances

Share Ownership

Return on Equity

15,57 %

Current Ratio

48,97

Debt-to-Equity Ratio

17,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 760 000	3 651 000	3 651 000	3 544 000
Net Income	1 007 000	1 683 000	1 509 000	1 022 000
Total Assets	119 665 000	119 873 000	119 352 000	118 842 000
Total Equity	6 467 000	5 460 000	3 777 000	2 268 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 760 000	3 651 000	3 651 000	3 544 000
Expenditure	1 120 000	1 088 000	1 084 000	1 017 000
Operating Profit	2 640 000	2 563 000	2 566 000	2 527 000
Financial Income	37 000	5 000	5 000	11 000
Financial Costs	1 670 000	885 000	1 062 000	1 516 000
Financial Balance	−1 633 000	−880 000	−1 057 000	−1 505 000
Earnings Before Tax	2 640 000	2 563 000	2 566 000	2 527 000
Tax	0	0	0	0
Net Income	1 007 000	1 683 000	1 509 000	1 022 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	118 000 000	118 000 000	118 000 000	118 000 000
Total Current Assets	1 665 000	1 873 000	1 352 000	842 000
Total Assets	119 665 000	119 873 000	119 352 000	118 842 000
Total Retained Equity	6 247 000	5 240 000	3 557 000	2 048 000
Total Equity	6 467 000	5 460 000	3 777 000	2 268 000
Total Long-Term Debt	113 022 000	113 981 000	115 179 000	116 280 000
Total Current Debt	34 000	28 000	28 000	44 000
Total Equity and Debt	119 665 000	119 873 000	119 352 000	118 842 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 760 000	3 651 000	3 651 000	3 544 000
Revenue	3 760 000	3 651 000	3 651 000	3 544 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	54 000	32 000	10 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 120 000	1 088 000	1 084 000	1 017 000
Operating Profit	2 640 000	2 563 000	2 566 000	2 527 000
Financial Income	37 000	5 000	5 000	11 000
Financial Costs	1 670 000	885 000	1 062 000	1 516 000
Financial Balance	−1 633 000	−880 000	−1 057 000	−1 505 000
Dividends	0	0	0	0
Net Income	1 007 000	1 683 000	1 509 000	1 022 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	118 000 000	118 000 000	118 000 000	118 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	118 000 000	118 000 000	118 000 000	118 000 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	118 000 000	118 000 000	118 000 000	118 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 665 000	1 873 000	1 352 000	827 000
Total Current Assets	1 665 000	1 873 000	1 352 000	842 000
Total Assets	119 665 000	119 873 000	119 352 000	118 842 000
Total Equity	6 467 000	5 460 000	3 777 000	2 268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	113 022 000	113 981 000	115 179 000	116 280 000
Creditors	4 000	5 000	3 000	9 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	30 000	23 000	26 000	36 000
Total Current Debt	34 000	28 000	28 000	44 000
Total Equity and Debt	119 665 000	119 873 000	119 352 000	118 842 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,57 %	30,82 %	39,95 %	45,06 %
Debt-to-Equity Ratio	17,48	20,88	30,49	51,27
Operating Profit Margin	70,21 %	70,2 %	70,28 %	71,3 %
Current Ratio	48,97	66,89	48,29	19,14
Quick Ratio	48,97	66,89	48,29	19,14
Equity Ratio	0,05	0,05	0,03	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %