SKRØDAHL EIENDOM AS

2435 BRASKEREIDFOSS

Finances

Share Ownership

Return on Equity

25,7 %

Current Ratio

3,63

Debt-to-Equity Ratio

11,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	913 000	939 000	900 000	739 000
Net Income	156 000	157 000	134 000	−181 000
Total Assets	7 586 000	7 558 000	7 921 000	7 931 000
Total Equity	607 000	452 000	294 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	913 000	939 000	900 000	739 000
Expenditure	330 000	450 000	409 000	476 000
Operating Profit	583 000	488 000	490 000	262 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	401 000	334 000	359 000	445 000
Financial Balance	−397 000	−331 000	−356 000	−442 000
Earnings Before Tax	186 000	157 000	134 000	−181 000
Tax	30 000	0	0	0
Net Income	156 000	157 000	134 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 045 000	7 257 000	7 470 000	7 682 000
Total Current Assets	541 000	301 000	451 000	250 000
Total Assets	7 586 000	7 558 000	7 921 000	7 931 000
Total Retained Equity	116 000	−40 000	−197 000	−332 000
Total Equity	607 000	452 000	294 000	160 000
Total Long-Term Debt	6 830 000	7 050 000	7 310 000	7 550 000
Total Current Debt	149 000	57 000	317 000	221 000
Total Equity and Debt	7 586 000	7 558 000	7 921 000	7 931 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	913 000	939 000	900 000	739 000
Revenue	913 000	939 000	900 000	739 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	0	17 000	24 000
Depreciation	212 000	212 000	212 000	211 000
Impairment	0	0	0	0
Expenditure	330 000	450 000	409 000	476 000
Operating Profit	583 000	488 000	490 000	262 000
Financial Income	4 000	3 000	3 000	3 000
Financial Costs	401 000	334 000	359 000	445 000
Financial Balance	−397 000	−331 000	−356 000	−442 000
Dividends	0	0	0	0
Net Income	156 000	157 000	134 000	−181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 045 000	7 257 000	7 470 000	7 682 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 045 000	7 257 000	7 470 000	7 682 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 045 000	7 257 000	7 470 000	7 682 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	466 000	299 000	115 000	104 000
Total Current Assets	541 000	301 000	451 000	250 000
Total Assets	7 586 000	7 558 000	7 921 000	7 931 000
Total Equity	607 000	452 000	294 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 830 000	7 050 000	7 310 000	7 550 000
Creditors	0	0	3 000	3 000
Unpaid Taxes	0	21 000	99 000	20 000
Dividends	0	0	0	0
Other Current Debt	149 000	36 000	215 000	197 000
Total Current Debt	149 000	57 000	317 000	221 000
Total Equity and Debt	7 586 000	7 558 000	7 921 000	7 931 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,7 %	34,73 %	45,58 %	−113,13 %
Debt-to-Equity Ratio	11,25	15,6	24,86	47,19
Operating Profit Margin	63,86 %	51,97 %	54,44 %	35,45 %
Current Ratio	3,63	5,28	1,42	1,13
Quick Ratio	3,63	5,28	1,42	1,13
Equity Ratio	0,08	0,06	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %