BRØDRENE SJÅSTAD AS

6750 STADLANDET

Finances

Return on Equity

21,4 %

Current Ratio

2 604

Debt-to-Equity Ratio

0,89

Key figures (NOK)	2022	2021	2020
Revenue	0	−5 000	51 000
Net Income	710 000	75 000	44 634 000
Total Assets	6 264 000	9 505 000	9 557 000
Total Equity	3 318 000	2 508 000	2 433 000

Income (NOK)	2022	2021	2020
Revenue	0	−5 000	51 000
Expenditure	44 000	65 000	340 000
Operating Profit	−44 000	−71 000	−289 000
Financial Income	787 000	300 000	45 375 000
Financial Costs	33 000	0	430 000
Financial Balance	754 000	300 000	44 945 000
Earnings Before Tax	710 000	229 000	44 656 000
Tax	0	154 000	22 000
Net Income	710 000	75 000	44 634 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 660 000	3 035 000	1 885 000
Total Current Assets	2 604 000	6 469 000	7 672 000
Total Assets	6 264 000	9 505 000	9 557 000
Total Retained Equity	3 288 000	2 478 000	2 403 000
Total Equity	3 318 000	2 508 000	2 433 000
Total Long-Term Debt	2 946 000	6 996 000	6 996 000
Total Current Debt	1 000	1 000	129 000
Total Equity and Debt	6 264 000	9 505 000	9 557 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	−5 000	51 000
Other Income	0	0	0
Revenue	0	−5 000	51 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	107 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	44 000	65 000	340 000
Operating Profit	−44 000	−71 000	−289 000
Financial Income	787 000	300 000	45 375 000
Financial Costs	33 000	0	430 000
Financial Balance	754 000	300 000	44 945 000
Dividends	0	0	40 000 000
Net Income	710 000	75 000	44 634 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	245 000	0	0
Total Tangible Assets	245 000	0	0
Total Fiancial Fixed Assets	3 415 000	3 035 000	1 885 000
Total Fixed Assets	3 660 000	3 035 000	1 885 000
Stock	0	0	0
Total Investments	0	30 000	0
Cash, Bank	1 766 000	6 439 000	6 776 000
Total Current Assets	2 604 000	6 469 000	7 672 000
Total Assets	6 264 000	9 505 000	9 557 000
Total Equity	3 318 000	2 508 000	2 433 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	2 946 000	6 996 000	6 996 000
Creditors	1 000	1 000	94 000
Unpaid Taxes	0	0	35 000
Dividends	0	0	40 000 000
Other Current Debt	0	0	0
Total Current Debt	1 000	1 000	129 000
Total Equity and Debt	6 264 000	9 505 000	9 557 000

Financial indicators	2022	2021	2020
Return on Equity	21,4 %	2,99 %	1 834,53 %
Debt-to-Equity Ratio	0,89	2,79	2,88
Operating Profit Margin	-	1 420 %	−566,67 %
Current Ratio	2 604	6 469	59,47
Quick Ratio	2 604	6 469	59,47
Equity Ratio	0,53	0,26	0,25
Gross Profit Margin	-	100 %	100 %