AS SIGURD OPHEIM BLIKKENSLAGERFORRETNING

5257 KOKSTAD

Finances

Return on Equity

2,45 %

Current Ratio

4,2

Debt-to-Equity Ratio

0,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 982 000	4 118 000	3 289 000	3 293 000
Net Income	809 000	519 000	−146 000	570 000
Total Assets	43 718 000	43 794 000	45 011 000	50 276 000
Total Equity	33 063 000	32 254 000	31 735 000	31 880 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 982 000	4 118 000	3 289 000	3 293 000
Expenditure	3 689 000	3 353 000	3 188 000	2 488 000
Operating Profit	1 292 000	765 000	101 000	805 000
Financial Income	88 000	145 000	103 000	95 000
Financial Costs	364 000	282 000	405 000	183 000
Financial Balance	−276 000	−137 000	−302 000	−88 000
Earnings Before Tax	1 015 000	628 000	−201 000	717 000
Tax	206 000	109 000	−55 000	146 000
Net Income	809 000	519 000	−146 000	570 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 891 000	41 885 000	40 342 000	37 243 000
Total Current Assets	2 827 000	1 910 000	4 670 000	13 034 000
Total Assets	43 718 000	43 794 000	45 011 000	50 276 000
Total Retained Equity	27 535 000	26 726 000	26 207 000	26 352 000
Total Equity	33 063 000	32 254 000	31 735 000	31 880 000
Total Long-Term Debt	9 982 000	10 876 000	11 755 000	14 716 000
Total Current Debt	673 000	664 000	1 521 000	3 680 000
Total Equity and Debt	43 718 000	43 794 000	45 011 000	50 276 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	323 000	305 000	345 000	357 000
Other Income	4 659 000	3 813 000	2 945 000	2 936 000
Revenue	4 982 000	4 118 000	3 289 000	3 293 000
Cost of Goods Sold	0	0	0	0
Salary Costs	893 000	868 000	1 080 000	671 000
Depreciation	1 489 000	1 554 000	1 476 000	1 310 000
Impairment	0	0	0	0
Expenditure	3 689 000	3 353 000	3 188 000	2 488 000
Operating Profit	1 292 000	765 000	101 000	805 000
Financial Income	88 000	145 000	103 000	95 000
Financial Costs	364 000	282 000	405 000	183 000
Financial Balance	−276 000	−137 000	−302 000	−88 000
Dividends	0	0	0	1 000 000
Net Income	809 000	519 000	−146 000	570 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 713 000	38 063 000	35 378 000	30 053 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	570 000	712 000	905 000	1 131 000
Total Tangible Assets	38 282 000	38 775 000	36 283 000	31 184 000
Total Fiancial Fixed Assets	2 609 000	3 109 000	4 059 000	6 059 000
Total Fixed Assets	40 891 000	41 885 000	40 342 000	37 243 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 578 000	1 628 000	4 298 000	11 831 000
Total Current Assets	2 827 000	1 910 000	4 670 000	13 034 000
Total Assets	43 718 000	43 794 000	45 011 000	50 276 000
Total Equity	33 063 000	32 254 000	31 735 000	31 880 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 982 000	10 876 000	11 755 000	14 716 000
Creditors	35 000	385 000	153 000	2 981 000
Unpaid Taxes	241 000	12 000	28 000	80 000
Dividends	0	0	0	1 000 000
Other Current Debt	130 000	111 000	1 269 000	310 000
Total Current Debt	673 000	664 000	1 521 000	3 680 000
Total Equity and Debt	43 718 000	43 794 000	45 011 000	50 276 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,45 %	1,61 %	−0,46 %	1,79 %
Debt-to-Equity Ratio	0,3	0,34	0,37	0,46
Operating Profit Margin	25,93 %	18,58 %	3,07 %	24,45 %
Current Ratio	4,2	2,88	3,07	3,54
Quick Ratio	4,2	2,88	3,07	3,54
Equity Ratio	0,76	0,74	0,71	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %