SKARP EIENDOM AS

0766 OSLO

Finances

Share Ownership

Return on Equity

37,91 %

Current Ratio

6,29

Debt-to-Equity Ratio

6,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 587 000	1 824 000	937 000	271 000
Net Income	923 000	512 000	245 000	−786 000
Total Assets	19 521 000	17 332 000	17 556 000	8 508 000
Total Equity	2 435 000	1 514 000	1 003 000	758 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 587 000	1 824 000	937 000	271 000
Expenditure	551 000	756 000	527 000	971 000
Operating Profit	1 036 000	1 069 000	409 000	−700 000
Financial Income	290 000	0	0	0
Financial Costs	583 000	414 000	295 000	98 000
Financial Balance	−293 000	−414 000	−295 000	−98 000
Earnings Before Tax	744 000	655 000	114 000	−798 000
Tax	−179 000	143 000	−131 000	−12 000
Net Income	923 000	512 000	245 000	−786 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 194 000	16 750 000	17 047 000	7 502 000
Total Current Assets	1 327 000	581 000	509 000	1 006 000
Total Assets	19 521 000	17 332 000	17 556 000	8 508 000
Total Retained Equity	935 000	14 000	−497 000	−742 000
Total Equity	2 435 000	1 514 000	1 003 000	758 000
Total Long-Term Debt	16 876 000	15 515 000	16 280 000	4 750 000
Total Current Debt	211 000	302 000	273 000	3 000 000
Total Equity and Debt	19 521 000	17 332 000	17 556 000	8 508 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	624 000	0	0	0
Other Income	963 000	1 824 000	937 000	271 000
Revenue	1 587 000	1 824 000	937 000	271 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	165 000	117 000	33 000
Impairment	0	0	0	0
Expenditure	551 000	756 000	527 000	971 000
Operating Profit	1 036 000	1 069 000	409 000	−700 000
Financial Income	290 000	0	0	0
Financial Costs	583 000	414 000	295 000	98 000
Financial Balance	−293 000	−414 000	−295 000	−98 000
Dividends	0	0	0	0
Net Income	923 000	512 000	245 000	−786 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	131 000	0
Real Eastate	18 194 000	16 642 000	16 787 000	7 502 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	108 000	128 000	0
Total Tangible Assets	18 194 000	16 750 000	16 915 000	7 502 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 194 000	16 750 000	17 047 000	7 502 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	57 000	542 000	503 000	1 006 000
Total Current Assets	1 327 000	581 000	509 000	1 006 000
Total Assets	19 521 000	17 332 000	17 556 000	8 508 000
Total Equity	2 435 000	1 514 000	1 003 000	758 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 876 000	15 515 000	16 280 000	4 750 000
Creditors	−206 000	94 000	77 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	404 000	208 000	196 000	3 000 000
Total Current Debt	211 000	302 000	273 000	3 000 000
Total Equity and Debt	19 521 000	17 332 000	17 556 000	8 508 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,91 %	33,82 %	24,43 %	−103,69 %
Debt-to-Equity Ratio	6,93	10,25	16,23	6,27
Operating Profit Margin	65,28 %	58,61 %	43,65 %	−258,3 %
Current Ratio	6,29	1,92	1,86	0,34
Quick Ratio	6,29	1,92	1,86	0,34
Equity Ratio	0,12	0,09	0,06	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %