SHERAZ EIENDOM AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

0 %

Current Ratio

0,04

Debt-to-Equity Ratio

0,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	24 000	0	0
Net Income	0	9 000	−82 000	−657 000
Total Assets	7 211 000	7 516 000	7 535 000	7 583 000
Total Equity	5 542 000	5 542 000	5 532 000	5 614 000

Income (NOK)	2021	2020	2019
Revenue	24 000	0	0
Expenditure	19 000	102 000	553 000
Operating Profit	5 000	−103 000	−553 000
Financial Income	0	0	0
Financial Costs	0	2 000	288 000
Financial Balance	0	−2 000	−288 000
Earnings Before Tax	5 000	−105 000	−841 000
Tax	−4 000	−23 000	−184 000
Net Income	9 000	−82 000	−657 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 178 000	7 178 000	7 190 000	7 210 000
Total Current Assets	34 000	338 000	344 000	374 000
Total Assets	7 211 000	7 516 000	7 535 000	7 583 000
Total Retained Equity	5 442 000	5 442 000	5 432 000	5 514 000
Total Equity	5 542 000	5 542 000	5 532 000	5 614 000
Total Long-Term Debt	914 000	1 142 000	1 430 000	1 791 000
Total Current Debt	756 000	832 000	572 000	178 000
Total Equity and Debt	7 211 000	7 516 000	7 535 000	7 583 000

Cash flow (NOK)	2021	2020	2019
Sales Income	0	0	0
Other Income	24 000	0	0
Revenue	24 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	13 000	19 000	19 000
Impairment	0	0	0
Expenditure	19 000	102 000	553 000
Operating Profit	5 000	−103 000	−553 000
Financial Income	0	0	0
Financial Costs	0	2 000	288 000
Financial Balance	0	−2 000	−288 000
Dividends	0	0	0
Net Income	9 000	−82 000	−657 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 178 000	7 178 000	7 178 000	7 178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	13 000	32 000
Total Tangible Assets	7 178 000	7 178 000	7 190 000	7 210 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 178 000	7 178 000	7 190 000	7 210 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−1 000	−1 000	0	49 000
Total Current Assets	34 000	338 000	344 000	374 000
Total Assets	7 211 000	7 516 000	7 535 000	7 583 000
Total Equity	5 542 000	5 542 000	5 532 000	5 614 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	914 000	1 142 000	1 430 000	1 791 000
Creditors	32 000	32 000	32 000	0
Unpaid Taxes	1 000	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	495 000	7 000	32 000	8 000
Total Current Debt	756 000	832 000	572 000	178 000
Total Equity and Debt	7 211 000	7 516 000	7 535 000	7 583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0 %	0,16 %	−1,48 %	−11,7 %
Debt-to-Equity Ratio	0,16	0,21	0,26	0,32
Operating Profit Margin	-	20,83 %	-	-
Current Ratio	0,04	0,41	0,6	2,1
Quick Ratio	0,04	0,41	0,6	2,1
Equity Ratio	0,77	0,74	0,73	0,74
Gross Profit Margin	-	100 %	-	-