SANDØDEGÅRDEN AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

−4,04 %

Current Ratio

6,9

Debt-to-Equity Ratio

5,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	8 000	4 000	4 000
Net Income	−48 000	−54 000	−42 000	−142 000
Total Assets	7 259 000	7 223 000	6 656 000	6 347 000
Total Equity	1 189 000	1 237 000	1 291 000	1 333 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 000	8 000	4 000	4 000
Expenditure	71 000	77 000	58 000	56 000
Operating Profit	−62 000	−69 000	−54 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	138 000
Financial Balance	0	0	0	−138 000
Earnings Before Tax	−62 000	−69 000	−54 000	−189 000
Tax	−14 000	−15 000	−12 000	−47 000
Net Income	−48 000	−54 000	−42 000	−142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 114 000	6 961 000	6 568 000	6 102 000
Total Current Assets	145 000	262 000	88 000	246 000
Total Assets	7 259 000	7 223 000	6 656 000	6 347 000
Total Retained Equity	−311 000	−263 000	−209 000	−167 000
Total Equity	1 189 000	1 237 000	1 291 000	1 333 000
Total Long-Term Debt	6 050 000	5 967 000	5 267 000	5 000 000
Total Current Debt	21 000	19 000	98 000	14 000
Total Equity and Debt	7 259 000	7 223 000	6 656 000	6 347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 000	8 000	4 000	4 000
Other Income	0	0	0	0
Revenue	9 000	8 000	4 000	4 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	71 000	77 000	58 000	56 000
Operating Profit	−62 000	−69 000	−54 000	−52 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	138 000
Financial Balance	0	0	0	−138 000
Dividends	0	0	0	0
Net Income	−48 000	−54 000	−42 000	−142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	88 000	74 000	59 000	47 000
Real Eastate	7 026 000	6 887 000	6 509 000	6 055 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 026 000	6 887 000	6 509 000	6 055 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 114 000	6 961 000	6 568 000	6 102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	263 000	88 000	246 000
Total Current Assets	145 000	262 000	88 000	246 000
Total Assets	7 259 000	7 223 000	6 656 000	6 347 000
Total Equity	1 189 000	1 237 000	1 291 000	1 333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 050 000	5 967 000	5 267 000	5 000 000
Creditors	21 000	6 000	0	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	13 000	98 000	3 000
Total Current Debt	21 000	19 000	98 000	14 000
Total Equity and Debt	7 259 000	7 223 000	6 656 000	6 347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,04 %	−4,37 %	−3,25 %	−10,65 %
Debt-to-Equity Ratio	5,09	4,82	4,08	3,75
Operating Profit Margin	−688,89 %	−862,5 %	−1 350 %	−1 300 %
Current Ratio	6,9	13,79	0,9	17,57
Quick Ratio	6,9	13,79	0,9	17,57
Equity Ratio	0,16	0,17	0,19	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %