EIENDOMSSELSKAPET SKOGN MEIERI AS

7632 ÅSENFJORD

Finances

Return on Equity

7,39 %

Current Ratio

0,78

Debt-to-Equity Ratio

0,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 711 000	2 731 000	2 694 000	2 593 000
Net Income	758 000	875 000	809 000	828 000
Total Assets	17 533 000	17 715 000	17 686 000	17 798 000
Total Equity	10 261 000	9 589 000	8 827 000	8 105 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 711 000	2 731 000	2 694 000	2 593 000
Expenditure	1 541 000	1 442 000	1 439 000	1 305 000
Operating Profit	1 170 000	1 289 000	1 255 000	1 288 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	200 000	167 000	218 000	228 000
Financial Balance	−198 000	−167 000	−217 000	−226 000
Earnings Before Tax	972 000	1 123 000	1 038 000	1 061 000
Tax	214 000	248 000	229 000	234 000
Net Income	758 000	875 000	809 000	828 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 197 000	17 204 000	17 210 000	17 218 000
Total Current Assets	336 000	511 000	476 000	579 000
Total Assets	17 533 000	17 715 000	17 686 000	17 798 000
Total Retained Equity	9 400 000	8 728 000	7 960 000	7 238 000
Total Equity	10 261 000	9 589 000	8 827 000	8 105 000
Total Long-Term Debt	6 838 000	7 621 000	8 364 000	9 069 000
Total Current Debt	433 000	504 000	495 000	624 000
Total Equity and Debt	17 533 000	17 715 000	17 686 000	17 798 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 711 000	2 731 000	2 694 000	2 593 000
Revenue	2 711 000	2 731 000	2 694 000	2 593 000
Cost of Goods Sold	218 000	230 000	222 000	126 000
Salary Costs	170 000	165 000	162 000	157 000
Depreciation	9 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	1 541 000	1 442 000	1 439 000	1 305 000
Operating Profit	1 170 000	1 289 000	1 255 000	1 288 000
Financial Income	2 000	0	1 000	2 000
Financial Costs	200 000	167 000	218 000	228 000
Financial Balance	−198 000	−167 000	−217 000	−226 000
Dividends	86 000	86 000	87 000	87 000
Net Income	758 000	875 000	809 000	828 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	7 000	4 000	3 000
Real Eastate	17 189 000	17 198 000	17 206 000	17 215 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 189 000	17 198 000	17 206 000	17 215 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 197 000	17 204 000	17 210 000	17 218 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	448 000	412 000	379 000
Total Current Assets	336 000	511 000	476 000	579 000
Total Assets	17 533 000	17 715 000	17 686 000	17 798 000
Total Equity	10 261 000	9 589 000	8 827 000	8 105 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 838 000	7 621 000	8 364 000	9 069 000
Creditors	18 000	44 000	54 000	162 000
Unpaid Taxes	62 000	71 000	72 000	68 000
Dividends	86 000	86 000	87 000	87 000
Other Current Debt	47 000	46 000	46 000	65 000
Total Current Debt	433 000	504 000	495 000	624 000
Total Equity and Debt	17 533 000	17 715 000	17 686 000	17 798 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,39 %	9,13 %	9,17 %	10,22 %
Debt-to-Equity Ratio	0,67	0,79	0,95	1,12
Operating Profit Margin	43,16 %	47,2 %	46,59 %	49,67 %
Current Ratio	0,78	1,01	0,96	0,93
Quick Ratio	0,78	1,01	0,96	0,93
Equity Ratio	0,59	0,54	0,5	0,46
Gross Profit Margin	91,96 %	91,58 %	91,76 %	95,14 %