SKOPPUM EIENDOMSUTVIKLING AS

3185 SKOPPUM

Finances

Share Ownership

Return on Equity

12,99 %

Current Ratio

16,58

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	734 000	2 272 000	4 223 000	4 171 000
Net Income	511 000	371 000	2 025 000	1 934 000
Total Assets	4 491 000	4 051 000	18 119 000	18 003 000
Total Equity	3 934 000	3 423 000	4 552 000	4 527 000

Income (NOK)	2022	2021	2020	2019
Revenue	734 000	2 272 000	4 223 000	4 171 000
Expenditure	106 000	504 000	934 000	924 000
Operating Profit	628 000	1 769 000	3 289 000	3 248 000
Financial Income	28 000	9 000	16 000	15 000
Financial Costs	0	1 302 000	709 000	782 000
Financial Balance	28 000	−1 293 000	−693 000	−767 000
Earnings Before Tax	656 000	476 000	2 596 000	2 480 000
Tax	144 000	105 000	571 000	546 000
Net Income	511 000	371 000	2 025 000	1 934 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	859 000	859 000	14 217 000	14 975 000
Total Current Assets	3 632 000	3 192 000	3 901 000	3 028 000
Total Assets	4 491 000	4 051 000	18 119 000	18 003 000
Total Retained Equity	3 331 000	2 820 000	2 552 000	2 527 000
Total Equity	3 934 000	3 423 000	4 552 000	4 527 000
Total Long-Term Debt	338 000	401 000	10 719 000	11 884 000
Total Current Debt	219 000	228 000	2 848 000	1 592 000
Total Equity and Debt	4 491 000	4 051 000	18 119 000	18 003 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	734 000	426 000	538 000	514 000
Other Income	0	1 847 000	3 685 000	3 657 000
Revenue	734 000	2 272 000	4 223 000	4 171 000
Cost of Goods Sold	0	6 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	377 000	758 000	758 000
Impairment	0	0	0	0
Expenditure	106 000	504 000	934 000	924 000
Operating Profit	628 000	1 769 000	3 289 000	3 248 000
Financial Income	28 000	9 000	16 000	15 000
Financial Costs	0	1 302 000	709 000	782 000
Financial Balance	28 000	−1 293 000	−693 000	−767 000
Dividends	0	0	2 000 000	1 500 000
Net Income	511 000	371 000	2 025 000	1 934 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	859 000	859 000	14 217 000	14 971 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	4 000
Total Tangible Assets	859 000	859 000	14 217 000	14 975 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	859 000	859 000	14 217 000	14 975 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 390 000	1 785 000	3 660 000	2 759 000
Total Current Assets	3 632 000	3 192 000	3 901 000	3 028 000
Total Assets	4 491 000	4 051 000	18 119 000	18 003 000
Total Equity	3 934 000	3 423 000	4 552 000	4 527 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	338 000	401 000	10 719 000	11 884 000
Creditors	4 000	0	0	0
Unpaid Taxes	9 000	0	26 000	15 000
Dividends	0	0	2 000 000	1 500 000
Other Current Debt	0	0	86 000	78 000
Total Current Debt	219 000	228 000	2 848 000	1 592 000
Total Equity and Debt	4 491 000	4 051 000	18 119 000	18 003 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,99 %	10,84 %	44,49 %	42,72 %
Debt-to-Equity Ratio	0,09	0,12	2,35	2,63
Operating Profit Margin	85,56 %	77,86 %	77,88 %	77,87 %
Current Ratio	16,58	14	1,37	1,9
Quick Ratio	16,58	14	1,37	1,9
Equity Ratio	0,88	0,84	0,25	0,25
Gross Profit Margin	100 %	99,74 %	100 %	100 %