SILVER EIENDOM AS

1390 VOLLEN

Finances

Return on Equity

5,05 %

Current Ratio

52,65

Debt-to-Equity Ratio

2,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 053 000	1 556 000	849 000	691 000
Net Income	592 000	61 000	901 000	842 000
Total Assets	43 787 000	43 016 000	30 716 000	28 353 000
Total Equity	11 723 000	11 132 000	995 000	864 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 053 000	1 556 000	849 000	691 000
Expenditure	2 119 000	1 915 000	259 000	152 000
Operating Profit	−66 000	−359 000	590 000	539 000
Financial Income	884 000	431 000	673 000	646 000
Financial Costs	58 000	2 000	277 000	331 000
Financial Balance	826 000	429 000	396 000	315 000
Earnings Before Tax	760 000	69 000	986 000	854 000
Tax	168 000	8 000	85 000	12 000
Net Income	592 000	61 000	901 000	842 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	28 834 000	30 378 000	29 728 000	26 540 000
Total Current Assets	14 954 000	12 638 000	988 000	1 813 000
Total Assets	43 787 000	43 016 000	30 716 000	28 353 000
Total Retained Equity	10 657 000	10 065 000	965 000	842 000
Total Equity	11 723 000	11 132 000	995 000	864 000
Total Long-Term Debt	31 780 000	31 611 000	28 833 000	27 370 000
Total Current Debt	284 000	274 000	888 000	119 000
Total Equity and Debt	43 787 000	43 016 000	30 716 000	28 353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 053 000	1 556 000	849 000	691 000
Revenue	2 053 000	1 556 000	849 000	691 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 384 000	1 345 000	0	0
Depreciation	0	0	0	−156 000
Impairment	0	0	0	0
Expenditure	2 119 000	1 915 000	259 000	152 000
Operating Profit	−66 000	−359 000	590 000	539 000
Financial Income	884 000	431 000	673 000	646 000
Financial Costs	58 000	2 000	277 000	331 000
Financial Balance	826 000	429 000	396 000	315 000
Dividends	0	0	600 000	0
Net Income	592 000	61 000	901 000	842 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 329 000	19 478 000	18 759 000	15 572 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 329 000	19 478 000	18 759 000	15 572 000
Total Fiancial Fixed Assets	11 505 000	10 900 000	10 969 000	10 969 000
Total Fixed Assets	28 834 000	30 378 000	29 728 000	26 540 000
Stock	0	0	0	0
Total Investments	0	638 000	0	0
Cash, Bank	13 373 000	10 332 000	386 000	823 000
Total Current Assets	14 954 000	12 638 000	988 000	1 813 000
Total Assets	43 787 000	43 016 000	30 716 000	28 353 000
Total Equity	11 723 000	11 132 000	995 000	864 000
Short-Term Group Debt	0	0	218 000	3 000
Total Long-Term Debt	31 780 000	31 611 000	28 833 000	27 370 000
Creditors	2 000	2 000	5 000	105 000
Unpaid Taxes	91 000	78 000	0	0
Dividends	0	0	600 000	0
Other Current Debt	191 000	194 000	28 000	0
Total Current Debt	284 000	274 000	888 000	119 000
Total Equity and Debt	43 787 000	43 016 000	30 716 000	28 353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,05 %	0,55 %	90,55 %	97,45 %
Debt-to-Equity Ratio	2,71	2,84	28,98	31,68
Operating Profit Margin	−3,21 %	−23,07 %	69,49 %	78 %
Current Ratio	52,65	46,12	1,11	15,24
Quick Ratio	52,65	46,12	1,11	15,24
Equity Ratio	0,27	0,26	0,03	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %