SKARPSNO DRIFTSELSKAP AS

0254 OSLO

Finances

Share Ownership

Return on Equity

8,31 %

Current Ratio

2,58

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 935 000	1 773 000	1 594 000	1 423 000
Net Income	593 000	475 000	285 000	765 000
Total Assets	8 803 000	7 658 000	8 207 000	7 248 000
Total Equity	7 133 000	7 020 000	7 007 000	6 735 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 935 000	1 773 000	1 594 000	1 423 000
Expenditure	1 196 000	1 161 000	1 233 000	659 000
Operating Profit	739 000	612 000	361 000	764 000
Financial Income	21 000	3 000	0	1 000
Financial Costs	0	9 000	11 000	0
Financial Balance	21 000	−6 000	−11 000	1 000
Earnings Before Tax	761 000	606 000	350 000	765 000
Tax	167 000	130 000	65 000	0
Net Income	593 000	475 000	285 000	765 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 693 000	6 972 000	6 972 000	6 972 000
Total Current Assets	1 110 000	687 000	1 236 000	276 000
Total Assets	8 803 000	7 658 000	8 207 000	7 248 000
Total Retained Equity	6 183 000	6 070 000	6 057 000	5 785 000
Total Equity	7 133 000	7 020 000	7 007 000	6 735 000
Total Long-Term Debt	1 240 000	593 000	1 000 000	0
Total Current Debt	430 000	46 000	200 000	513 000
Total Equity and Debt	8 803 000	7 658 000	8 207 000	7 248 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 935 000	1 773 000	1 594 000	0
Other Income	0	0	0	1 423 000
Revenue	1 935 000	1 773 000	1 594 000	1 423 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	500 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 196 000	1 161 000	1 233 000	659 000
Operating Profit	739 000	612 000	361 000	764 000
Financial Income	21 000	3 000	0	1 000
Financial Costs	0	9 000	11 000	0
Financial Balance	21 000	−6 000	−11 000	1 000
Dividends	0	0	0	0
Net Income	593 000	475 000	285 000	765 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 972 000	6 972 000	6 972 000	6 972 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 972 000	6 972 000	6 972 000	6 972 000
Total Fiancial Fixed Assets	721 000	0	0	0
Total Fixed Assets	7 693 000	6 972 000	6 972 000	6 972 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 059 000	640 000	905 000	276 000
Total Current Assets	1 110 000	687 000	1 236 000	276 000
Total Assets	8 803 000	7 658 000	8 207 000	7 248 000
Total Equity	7 133 000	7 020 000	7 007 000	6 735 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 240 000	593 000	1 000 000	0
Creditors	427 000	43 000	133 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 000	3 000	3 000	525 000
Total Current Debt	430 000	46 000	200 000	513 000
Total Equity and Debt	8 803 000	7 658 000	8 207 000	7 248 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,31 %	6,77 %	4,07 %	11,36 %
Debt-to-Equity Ratio	0,17	0,08	0,14	0
Operating Profit Margin	38,19 %	34,52 %	22,65 %	53,69 %
Current Ratio	2,58	14,93	6,18	0,54
Quick Ratio	2,58	14,93	6,18	0,54
Equity Ratio	0,81	0,92	0,85	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %