SKAVELØKKA 13 EIENDOM AS

4631 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

−6,94 %

Current Ratio

36,51

Debt-to-Equity Ratio

−2,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 073 000	96 000	96 000	96 000
Net Income	219 000	−3 695 000	−41 000	−42 000
Total Assets	3 395 000	6 760 000	2 913 000	2 387 000
Total Equity	−3 155 000	−3 373 000	322 000	362 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 073 000	96 000	96 000	96 000
Expenditure	159 000	96 000	46 000	47 000
Operating Profit	367 000	0	50 000	49 000
Financial Income	0	0	0	0
Financial Costs	137 000	3 695 000	91 000	91 000
Financial Balance	−137 000	−3 695 000	−91 000	−91 000
Earnings Before Tax	231 000	−3 695 000	−41 000	−42 000
Tax	12 000	0	0	0
Net Income	219 000	−3 695 000	−41 000	−42 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	6 593 000	2 252 000	2 252 000
Total Current Assets	3 395 000	168 000	661 000	135 000
Total Assets	3 395 000	6 760 000	2 913 000	2 387 000
Total Retained Equity	−3 605 000	−3 823 000	−128 000	−88 000
Total Equity	−3 155 000	−3 373 000	322 000	362 000
Total Long-Term Debt	6 457 000	1 888 000	1 963 000	2 000 000
Total Current Debt	93 000	8 246 000	628 000	25 000
Total Equity and Debt	3 395 000	6 760 000	2 913 000	2 387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 065 000	0	0	0
Other Income	8 000	96 000	96 000	96 000
Revenue	6 073 000	96 000	96 000	96 000
Cost of Goods Sold	15 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	159 000	96 000	46 000	47 000
Operating Profit	367 000	0	50 000	49 000
Financial Income	0	0	0	0
Financial Costs	137 000	3 695 000	91 000	91 000
Financial Balance	−137 000	−3 695 000	−91 000	−91 000
Dividends	0	0	0	0
Net Income	219 000	−3 695 000	−41 000	−42 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	6 593 000	2 252 000	2 252 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	6 593 000	2 252 000	2 252 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	6 593 000	2 252 000	2 252 000
Stock	3 293 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	12 000	9 000	134 000
Total Current Assets	3 395 000	168 000	661 000	135 000
Total Assets	3 395 000	6 760 000	2 913 000	2 387 000
Total Equity	−3 155 000	−3 373 000	322 000	362 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 457 000	1 888 000	1 963 000	2 000 000
Creditors	6 000	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	75 000	8 246 000	628 000	23 000
Total Current Debt	93 000	8 246 000	628 000	25 000
Total Equity and Debt	3 395 000	6 760 000	2 913 000	2 387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,94 %	109,55 %	−12,73 %	−11,6 %
Debt-to-Equity Ratio	−2,05	−0,56	6,1	5,52
Operating Profit Margin	6,04 %	0 %	52,08 %	51,04 %
Current Ratio	36,51	0,02	1,05	5,4
Quick Ratio	−1,06	0,02	1,05	5,4
Equity Ratio	−0,93	−0,5	0,11	0,15
Gross Profit Margin	99,75 %	100 %	100 %	100 %