SKAUGEN EIENDOM AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

8,58 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	593 000	584 000	586 000	545 000
Net Income	323 000	331 000	294 000	309 000
Total Assets	4 861 000	4 564 000	4 380 000	4 346 000
Total Equity	3 764 000	3 941 000	3 610 000	3 316 000

Income (NOK)	2022	2021	2020	2019
Revenue	593 000	584 000	586 000	545 000
Expenditure	179 000	160 000	210 000	151 000
Operating Profit	414 000	424 000	376 000	395 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	414 000	424 000	376 000	395 000
Tax	91 000	93 000	83 000	86 000
Net Income	323 000	331 000	294 000	309 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 600 000	3 665 000	3 730 000	3 710 000
Total Current Assets	1 261 000	899 000	651 000	637 000
Total Assets	4 861 000	4 564 000	4 380 000	4 346 000
Total Retained Equity	555 000	732 000	401 000	108 000
Total Equity	3 764 000	3 941 000	3 610 000	3 316 000
Total Long-Term Debt	162 000	163 000	577 000	787 000
Total Current Debt	936 000	460 000	194 000	243 000
Total Equity and Debt	4 861 000	4 564 000	4 380 000	4 346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	593 000	0	0	0
Other Income	0	584 000	586 000	545 000
Revenue	593 000	584 000	586 000	545 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	65 000	65 000	63 000	61 000
Impairment	0	0	0	0
Expenditure	179 000	160 000	210 000	151 000
Operating Profit	414 000	424 000	376 000	395 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	500 000	0	0	0
Net Income	323 000	331 000	294 000	309 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 600 000	3 665 000	3 730 000	3 710 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 600 000	3 665 000	3 730 000	3 710 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 600 000	3 665 000	3 730 000	3 710 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	845 000	500 000	573 000	544 000
Total Current Assets	1 261 000	899 000	651 000	637 000
Total Assets	4 861 000	4 564 000	4 380 000	4 346 000
Total Equity	3 764 000	3 941 000	3 610 000	3 316 000
Short-Term Group Debt	50 000	50 000	68 000	64 000
Total Long-Term Debt	162 000	163 000	577 000	787 000
Creditors	20 000	5 000	21 000	14 000
Unpaid Taxes	125 000	165 000	−2 000	68 000
Dividends	500 000	0	0	0
Other Current Debt	147 000	147 000	14 000	14 000
Total Current Debt	936 000	460 000	194 000	243 000
Total Equity and Debt	4 861 000	4 564 000	4 380 000	4 346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,58 %	8,4 %	8,14 %	9,32 %
Debt-to-Equity Ratio	0,04	0,04	0,16	0,24
Operating Profit Margin	69,81 %	72,6 %	64,16 %	72,48 %
Current Ratio	1,35	1,95	3,36	2,62
Quick Ratio	1,35	1,95	3,36	2,62
Equity Ratio	0,77	0,86	0,82	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %