SKØIEN VESTRE AS

2730 LUNNER

Finances

Share Ownership

Return on Equity

23,81 %

Current Ratio

0,12

Debt-to-Equity Ratio

−3,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	395 000	281 000	82 000	0
Net Income	−105 000	−231 000	−107 000	−7 000
Total Assets	1 608 000	1 699 000	1 501 000	2 000
Total Equity	−441 000	−336 000	−105 000	2 000

Income (NOK)	2022	2021	2020	2019
Revenue	395 000	281 000	82 000	0
Expenditure	500 000	512 000	188 000	7 000
Operating Profit	−105 000	−231 000	−107 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−105 000	−231 000	−107 000	−7 000
Tax	0	0	0	0
Net Income	−105 000	−231 000	−107 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 551 000	1 666 000	1 397 000	0
Total Current Assets	57 000	33 000	104 000	2 000
Total Assets	1 608 000	1 699 000	1 501 000	2 000
Total Retained Equity	−466 000	−361 000	−130 000	−23 000
Total Equity	−441 000	−336 000	−105 000	2 000
Total Long-Term Debt	1 582 000	1 582 000	1 582 000	0
Total Current Debt	466 000	453 000	24 000	0
Total Equity and Debt	1 608 000	1 699 000	1 501 000	2 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	395 000	281 000	82 000	0
Other Income	0	0	0	0
Revenue	395 000	281 000	82 000	0
Cost of Goods Sold	33 000	128 000	152 000	0
Salary Costs	0	0	0	0
Depreciation	150 000	143 000	19 000	0
Impairment	0	0	0	0
Expenditure	500 000	512 000	188 000	7 000
Operating Profit	−105 000	−231 000	−107 000	−7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−105 000	−231 000	−107 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 261 000	1 314 000	1 171 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	290 000	352 000	226 000	0
Total Tangible Assets	1 551 000	1 666 000	1 397 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 551 000	1 666 000	1 397 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	−8 000	33 000	2 000
Total Current Assets	57 000	33 000	104 000	2 000
Total Assets	1 608 000	1 699 000	1 501 000	2 000
Total Equity	−441 000	−336 000	−105 000	2 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 582 000	1 582 000	1 582 000	0
Creditors	49 000	55 000	24 000	0
Unpaid Taxes	5 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	412 000	397 000	0	0
Total Current Debt	466 000	453 000	24 000	0
Total Equity and Debt	1 608 000	1 699 000	1 501 000	2 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,81 %	68,75 %	101,9 %	−350 %
Debt-to-Equity Ratio	−3,59	−4,71	−15,07	0
Operating Profit Margin	−26,58 %	−82,21 %	−130,49 %	-
Current Ratio	0,12	0,07	4,33	-
Quick Ratio	0,12	0,07	4,33	-
Equity Ratio	−0,27	−0,2	−0,07	1
Gross Profit Margin	91,65 %	54,45 %	−85,37 %	-