SKY FITNESS EIENDOM AS

1632 GAMLE FREDRIKSTAD

Finances

Return on Equity

31,61 %

Current Ratio

3,39

Debt-to-Equity Ratio

8,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 350 000	2 225 000	2 319 000	1 587 000
Net Income	2 302 000	1 481 000	997 000	525 000
Total Assets	71 487 000	35 117 000	28 828 000	17 086 000
Total Equity	7 283 000	4 981 000	3 499 000	2 503 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 350 000	2 225 000	2 319 000	1 587 000
Expenditure	1 115 000	664 000	824 000	516 000
Operating Profit	2 234 000	1 561 000	1 495 000	1 071 000
Financial Income	2 176 000	700 000	600 000	0
Financial Costs	1 898 000	560 000	986 000	404 000
Financial Balance	278 000	140 000	−386 000	−404 000
Earnings Before Tax	2 512 000	1 701 000	1 109 000	667 000
Tax	210 000	220 000	112 000	142 000
Net Income	2 302 000	1 481 000	997 000	525 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	68 649 000	33 419 000	27 247 000	16 898 000
Total Current Assets	2 838 000	1 698 000	1 580 000	188 000
Total Assets	71 487 000	35 117 000	28 828 000	17 086 000
Total Retained Equity	5 294 000	2 991 000	1 510 000	513 000
Total Equity	7 283 000	4 981 000	3 499 000	2 503 000
Total Long-Term Debt	63 368 000	29 641 000	25 253 000	14 214 000
Total Current Debt	836 000	495 000	76 000	369 000
Total Equity and Debt	71 487 000	35 117 000	28 828 000	17 086 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 350 000	2 225 000	2 319 000	1 587 000
Revenue	3 350 000	2 225 000	2 319 000	1 587 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	553 000	370 000	334 000	309 000
Impairment	0	0	0	0
Expenditure	1 115 000	664 000	824 000	516 000
Operating Profit	2 234 000	1 561 000	1 495 000	1 071 000
Financial Income	2 176 000	700 000	600 000	0
Financial Costs	1 898 000	560 000	986 000	404 000
Financial Balance	278 000	140 000	−386 000	−404 000
Dividends	0	0	0	0
Net Income	2 302 000	1 481 000	997 000	525 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 117 000	18 613 000	13 192 000	16 898 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 117 000	18 613 000	13 192 000	16 898 000
Total Fiancial Fixed Assets	50 532 000	14 806 000	14 056 000	0
Total Fixed Assets	68 649 000	33 419 000	27 247 000	16 898 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	646 000	245 000	218 000	172 000
Total Current Assets	2 838 000	1 698 000	1 580 000	188 000
Total Assets	71 487 000	35 117 000	28 828 000	17 086 000
Total Equity	7 283 000	4 981 000	3 499 000	2 503 000
Short-Term Group Debt	114 000	7 000	0	20 000
Total Long-Term Debt	63 368 000	29 641 000	25 253 000	14 214 000
Creditors	59 000	64 000	12 000	202 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	431 000	224 000	3 000	25 000
Total Current Debt	836 000	495 000	76 000	369 000
Total Equity and Debt	71 487 000	35 117 000	28 828 000	17 086 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,61 %	29,73 %	28,49 %	20,97 %
Debt-to-Equity Ratio	8,7	5,95	7,22	5,68
Operating Profit Margin	66,69 %	70,16 %	64,47 %	67,49 %
Current Ratio	3,39	3,43	20,79	0,51
Quick Ratio	3,39	3,43	20,79	0,51
Equity Ratio	0,1	0,14	0,12	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %