SUNDSHAMMARN EIENDOM AS

8475 STRAUMSJØEN

Finances

Share Ownership

Return on Equity

53,64 %

Current Ratio

1,31

Debt-to-Equity Ratio

7,13

Key figures (NOK)	2022	2021	2020
Revenue	210 000	178 000	91 000
Net Income	59 000	39 000	−10 000
Total Assets	933 000	937 000	921 000
Total Equity	110 000	53 000	14 000

Income (NOK)	2022	2021	2020
Revenue	210 000	178 000	91 000
Expenditure	103 000	101 000	73 000
Operating Profit	107 000	77 000	17 000
Financial Income	0	0	0
Financial Costs	31 000	27 000	32 000
Financial Balance	−31 000	−27 000	−32 000
Earnings Before Tax	76 000	50 000	−15 000
Tax	17 000	11 000	−4 000
Net Income	59 000	39 000	−10 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	882 000	903 000	906 000
Total Current Assets	51 000	34 000	15 000
Total Assets	933 000	937 000	921 000
Total Retained Equity	86 000	29 000	−10 000
Total Equity	110 000	53 000	14 000
Total Long-Term Debt	784 000	844 000	894 000
Total Current Debt	39 000	40 000	13 000
Total Equity and Debt	933 000	937 000	921 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	210 000	178 000	91 000
Revenue	210 000	178 000	91 000
Cost of Goods Sold	0	0	0
Salary Costs	0	6 000	0
Depreciation	22 000	22 000	22 000
Impairment	0	0	0
Expenditure	103 000	101 000	73 000
Operating Profit	107 000	77 000	17 000
Financial Income	0	0	0
Financial Costs	31 000	27 000	32 000
Financial Balance	−31 000	−27 000	−32 000
Dividends	0	0	0
Net Income	59 000	39 000	−10 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	3 000	2 000	4 000
Real Eastate	879 000	901 000	902 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	879 000	901 000	902 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	882 000	903 000	906 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	10 000	20 000	0
Total Current Assets	51 000	34 000	15 000
Total Assets	933 000	937 000	921 000
Total Equity	110 000	53 000	14 000
Short-Term Group Debt	2 000	0	0
Total Long-Term Debt	784 000	844 000	894 000
Creditors	16 000	21 000	4 000
Unpaid Taxes	0	6 000	4 000
Dividends	0	0	0
Other Current Debt	2 000	4 000	4 000
Total Current Debt	39 000	40 000	13 000
Total Equity and Debt	933 000	937 000	921 000

Financial indicators	2022	2021	2020
Return on Equity	53,64 %	73,58 %	−71,43 %
Debt-to-Equity Ratio	7,13	15,92	63,86
Operating Profit Margin	50,95 %	43,26 %	18,68 %
Current Ratio	1,31	0,85	1,15
Quick Ratio	1,31	0,85	1,15
Equity Ratio	0,12	0,06	0,02
Gross Profit Margin	100 %	100 %	100 %