SKJÆRBEKK EIENDOM AS

2335 STANGE

Finances

Share Ownership

Return on Equity

20,72 %

Current Ratio

0,76

Debt-to-Equity Ratio

14,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 863 000	414 000	425 000
Net Income	241 000	210 000	199 000	177 000
Total Assets	17 808 000	17 807 000	10 894 000	544 000
Total Equity	1 163 000	921 000	711 000	512 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 510 000	1 863 000	414 000	425 000
Expenditure	557 000	1 113 000	153 000	171 000
Operating Profit	953 000	750 000	261 000	254 000
Financial Income	8 000	3 000	3 000	4 000
Financial Costs	652 000	483 000	8 000	50 000
Financial Balance	−644 000	−480 000	−5 000	−46 000
Earnings Before Tax	309 000	270 000	256 000	209 000
Tax	68 000	59 000	56 000	32 000
Net Income	241 000	210 000	199 000	177 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 708 000	17 708 000	9 783 000	0
Total Current Assets	99 000	99 000	1 111 000	544 000
Total Assets	17 808 000	17 807 000	10 894 000	544 000
Total Retained Equity	763 000	521 000	311 000	112 000
Total Equity	1 163 000	921 000	711 000	512 000
Total Long-Term Debt	16 514 000	16 695 000	10 100 000	0
Total Current Debt	131 000	191 000	83 000	32 000
Total Equity and Debt	17 808 000	17 807 000	10 894 000	544 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	93 000	694 000	219 000	85 000
Other Income	1 417 000	1 169 000	195 000	340 000
Revenue	1 510 000	1 863 000	414 000	425 000
Cost of Goods Sold	163 000	648 000	0	0
Salary Costs	0	0	0	44 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	557 000	1 113 000	153 000	171 000
Operating Profit	953 000	750 000	261 000	254 000
Financial Income	8 000	3 000	3 000	4 000
Financial Costs	652 000	483 000	8 000	50 000
Financial Balance	−644 000	−480 000	−5 000	−46 000
Dividends	0	0	0	0
Net Income	241 000	210 000	199 000	177 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 708 000	17 708 000	9 783 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 708 000	17 708 000	9 783 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 708 000	17 708 000	9 783 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	101 000	1 081 000	544 000
Total Current Assets	99 000	99 000	1 111 000	544 000
Total Assets	17 808 000	17 807 000	10 894 000	544 000
Total Equity	1 163 000	921 000	711 000	512 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 514 000	16 695 000	10 100 000	0
Creditors	−13 000	77 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	76 000	55 000	27 000	0
Total Current Debt	131 000	191 000	83 000	32 000
Total Equity and Debt	17 808 000	17 807 000	10 894 000	544 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,72 %	22,8 %	27,99 %	34,57 %
Debt-to-Equity Ratio	14,2	18,13	14,21	0
Operating Profit Margin	63,11 %	40,26 %	63,04 %	59,76 %
Current Ratio	0,76	0,52	13,39	17
Quick Ratio	0,76	0,52	13,39	17
Equity Ratio	0,07	0,05	0,07	0,94
Gross Profit Margin	89,21 %	65,22 %	100 %	100 %