SJØLAND EIENDOM AS

9018 TROMSØ

Finances

Share Ownership

Return on Equity

4,26 %

Current Ratio

4,35

Debt-to-Equity Ratio

16,58

Key figures (NOK)	2022	2021	2020
Revenue	406 000	561 000	350 000
Net Income	11 000	132 000	91 000
Total Assets	4 581 000	5 107 000	4 872 000
Total Equity	258 000	247 000	115 000

Income (NOK)	2022	2021	2020
Revenue	406 000	561 000	350 000
Expenditure	272 000	298 000	172 000
Operating Profit	133 000	262 000	178 000
Financial Income	0	0	0
Financial Costs	119 000	94 000	62 000
Financial Balance	−119 000	−94 000	−62 000
Earnings Before Tax	14 000	168 000	116 000
Tax	3 000	36 000	26 000
Net Income	11 000	132 000	91 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	4 381 000	4 489 000	4 598 000
Total Current Assets	200 000	617 000	274 000
Total Assets	4 581 000	5 107 000	4 872 000
Total Retained Equity	228 000	217 000	91 000
Total Equity	258 000	247 000	115 000
Total Long-Term Debt	4 277 000	4 598 000	4 580 000
Total Current Debt	46 000	262 000	176 000
Total Equity and Debt	4 581 000	5 107 000	4 872 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	406 000	561 000	350 000
Revenue	406 000	561 000	350 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	108 000	108 000	95 000
Impairment	0	0	0
Expenditure	272 000	298 000	172 000
Operating Profit	133 000	262 000	178 000
Financial Income	0	0	0
Financial Costs	119 000	94 000	62 000
Financial Balance	−119 000	−94 000	−62 000
Dividends	0	0	0
Net Income	11 000	132 000	91 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	4 248 000	4 338 000	4 429 000
Machinery and Plant Facilities	0	0	0
Fixtures	133 000	151 000	169 000
Total Tangible Assets	4 381 000	4 489 000	4 598 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	4 381 000	4 489 000	4 598 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	114 000	85 000	247 000
Total Current Assets	200 000	617 000	274 000
Total Assets	4 581 000	5 107 000	4 872 000
Total Equity	258 000	247 000	115 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	4 277 000	4 598 000	4 580 000
Creditors	39 000	134 000	132 000
Unpaid Taxes	0	86 000	25 000
Dividends	0	0	0
Other Current Debt	5 000	8 000	0
Total Current Debt	46 000	262 000	176 000
Total Equity and Debt	4 581 000	5 107 000	4 872 000

Financial indicators	2022	2021	2020
Return on Equity	4,26 %	53,44 %	79,13 %
Debt-to-Equity Ratio	16,58	18,62	39,83
Operating Profit Margin	32,76 %	46,7 %	50,86 %
Current Ratio	4,35	2,35	1,56
Quick Ratio	4,35	2,35	1,56
Equity Ratio	0,06	0,05	0,02
Gross Profit Margin	100 %	100 %	100 %