SÆLEN EIENDOM AS

5212 SØFTELAND

Finances

Return on Equity

5,76 %

Current Ratio

9,72

Debt-to-Equity Ratio

0,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	300 000
Net Income	223 000	222 000	228 000	146 000
Total Assets	4 447 000	4 653 000	5 109 000	5 527 000
Total Equity	3 869 000	3 846 000	4 325 000	4 497 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	300 000
Expenditure	117 000	120 000	112 000	118 000
Operating Profit	283 000	280 000	288 000	181 000
Financial Income	3 000	4 000	4 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	4 000	4 000	3 000
Earnings Before Tax	286 000	284 000	292 000	184 000
Tax	63 000	62 000	64 000	38 000
Net Income	223 000	222 000	228 000	146 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 260 000	3 322 000	3 406 000	3 490 000
Total Current Assets	1 186 000	1 330 000	1 703 000	2 036 000
Total Assets	4 447 000	4 653 000	5 109 000	5 527 000
Total Retained Equity	1 919 000	1 896 000	2 375 000	2 547 000
Total Equity	3 869 000	3 846 000	4 325 000	4 497 000
Total Long-Term Debt	455 000	466 000	475 000	486 000
Total Current Debt	122 000	340 000	309 000	544 000
Total Equity and Debt	4 447 000	4 653 000	5 109 000	5 527 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	400 000	400 000	400 000	300 000
Revenue	400 000	400 000	400 000	300 000
Cost of Goods Sold	0	0	0	0
Salary Costs	10 000	0	0	0
Depreciation	83 000	84 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	117 000	120 000	112 000	118 000
Operating Profit	283 000	280 000	288 000	181 000
Financial Income	3 000	4 000	4 000	3 000
Financial Costs	1 000	0	0	0
Financial Balance	2 000	4 000	4 000	3 000
Dividends	200 000	700 000	400 000	300 000
Net Income	223 000	222 000	228 000	146 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 759 000	2 838 000	2 916 000	2 994 000
Machinery and Plant Facilities	0	4 000	10 000	16 000
Fixtures	20 000	0	0	0
Total Tangible Assets	2 780 000	2 842 000	2 926 000	3 010 000
Total Fiancial Fixed Assets	480 000	480 000	480 000	480 000
Total Fixed Assets	3 260 000	3 322 000	3 406 000	3 490 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 186 000	1 330 000	1 703 000	2 036 000
Total Current Assets	1 186 000	1 330 000	1 703 000	2 036 000
Total Assets	4 447 000	4 653 000	5 109 000	5 527 000
Total Equity	3 869 000	3 846 000	4 325 000	4 497 000
Short-Term Group Debt	0	218 000	218 000	218 000
Total Long-Term Debt	455 000	466 000	475 000	486 000
Creditors	27 000	0	0	7 000
Unpaid Taxes	11 000	0	0	0
Dividends	200 000	700 000	400 000	300 000
Other Current Debt	10 000	50 000	16 000	19 000
Total Current Debt	122 000	340 000	309 000	544 000
Total Equity and Debt	4 447 000	4 653 000	5 109 000	5 527 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,76 %	5,77 %	5,27 %	3,25 %
Debt-to-Equity Ratio	0,12	0,12	0,11	0,11
Operating Profit Margin	70,75 %	70 %	72 %	60,33 %
Current Ratio	9,72	3,91	5,51	3,74
Quick Ratio	9,72	3,91	5,51	3,74
Equity Ratio	0,87	0,83	0,85	0,81
Gross Profit Margin	100 %	100 %	100 %	100 %