SANDÅS EIENDOMSUTVIKLING AS

2317 HAMAR

Finances

Share Ownership

Return on Equity

35,4 %

Current Ratio

1,13

Debt-to-Equity Ratio

−19,96

Key figures (NOK)	2022	2021	2020	2019
Revenue	746 000	595 000	1 144 000	738 000
Net Income	−200 000	−668 000	−208 000	−31 000
Total Assets	10 865 000	11 282 000	11 522 000	4 706 000
Total Equity	−565 000	−365 000	303 000	511 000

Income (NOK)	2022	2021	2020	2019
Revenue	746 000	595 000	1 144 000	738 000
Expenditure	524 000	933 000	1 144 000	576 000
Operating Profit	222 000	−338 000	1 000	162 000
Financial Income	0	2 000	0	4 000
Financial Costs	422 000	331 000	209 000	197 000
Financial Balance	−422 000	−329 000	−209 000	−193 000
Earnings Before Tax	−200 000	−668 000	−208 000	−31 000
Tax	0	0	0	0
Net Income	−200 000	−668 000	−208 000	−31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 694 000	10 946 000	11 135 000	4 618 000
Total Current Assets	171 000	337 000	387 000	88 000
Total Assets	10 865 000	11 282 000	11 522 000	4 706 000
Total Retained Equity	−595 000	−395 000	273 000	481 000
Total Equity	−565 000	−365 000	303 000	511 000
Total Long-Term Debt	11 278 000	11 510 000	11 070 000	3 900 000
Total Current Debt	152 000	138 000	149 000	295 000
Total Equity and Debt	10 865 000	11 282 000	11 522 000	4 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	724 000	590 000	2 776 000	693 000
Other Income	22 000	5 000	−1 631 000	46 000
Revenue	746 000	595 000	1 144 000	738 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	11 000	64 000	3 000	2 000
Depreciation	203 000	214 000	137 000	78 000
Impairment	0	0	0	0
Expenditure	524 000	933 000	1 144 000	576 000
Operating Profit	222 000	−338 000	1 000	162 000
Financial Income	0	2 000	0	4 000
Financial Costs	422 000	331 000	209 000	197 000
Financial Balance	−422 000	−329 000	−209 000	−193 000
Dividends	0	0	0	0
Net Income	−200 000	−668 000	−208 000	−31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 635 000	10 825 000	11 023 000	4 615 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	28 000	33 000	4 000
Total Tangible Assets	10 694 000	10 946 000	11 135 000	4 618 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 694 000	10 946 000	11 135 000	4 618 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	272 000	357 000	63 000
Total Current Assets	171 000	337 000	387 000	88 000
Total Assets	10 865 000	11 282 000	11 522 000	4 706 000
Total Equity	−565 000	−365 000	303 000	511 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 278 000	11 510 000	11 070 000	3 900 000
Creditors	2 000	−2 000	−1 000	0
Unpaid Taxes	0	−11 000	0	0
Dividends	0	0	0	0
Other Current Debt	150 000	150 000	150 000	295 000
Total Current Debt	152 000	138 000	149 000	295 000
Total Equity and Debt	10 865 000	11 282 000	11 522 000	4 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,4 %	183,01 %	−68,65 %	−6,07 %
Debt-to-Equity Ratio	−19,96	−31,53	36,53	7,63
Operating Profit Margin	29,76 %	−56,81 %	0,09 %	21,95 %
Current Ratio	1,13	2,44	2,6	0,3
Quick Ratio	1,13	2,44	2,6	0,3
Equity Ratio	−0,05	−0,03	0,03	0,11
Gross Profit Margin	100 %	99,5 %	100 %	100 %