SCHWENCKE EIENDOM AS

0171 OSLO

Finances

Share Ownership

Return on Equity

0,42 %

Current Ratio

631,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	141 000	204 000	39 000	4 000
Net Income	33 000	−113 000	33 180 000	1 031 000
Total Assets	7 819 000	10 259 000	29 808 000	4 688 000
Total Equity	7 814 000	7 781 000	10 394 000	2 669 000

Income (NOK)	2022	2021	2020	2019
Revenue	141 000	204 000	39 000	4 000
Expenditure	134 000	363 000	802 000	639 000
Operating Profit	7 000	−159 000	−763 000	−636 000
Financial Income	27 000	47 000	33 943 000	1 529 000
Financial Costs	0	0	0	0
Financial Balance	27 000	47 000	33 943 000	1 529 000
Earnings Before Tax	33 000	−113 000	33 180 000	893 000
Tax	0	0	0	−137 000
Net Income	33 000	−113 000	33 180 000	1 031 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 294 000	5 294 000	0	2 581 000
Total Current Assets	2 525 000	4 965 000	29 808 000	2 107 000
Total Assets	7 819 000	10 259 000	29 808 000	4 688 000
Total Retained Equity	7 779 000	7 746 000	10 359 000	1 239 000
Total Equity	7 814 000	7 781 000	10 394 000	2 669 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 000	2 478 000	19 414 000	2 019 000
Total Equity and Debt	7 819 000	10 259 000	29 808 000	4 688 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	37 000	4 000
Other Income	141 000	204 000	2 000	0
Revenue	141 000	204 000	39 000	4 000
Cost of Goods Sold	0	0	0	0
Salary Costs	5 000	91 000	274 000	466 000
Depreciation	0	109 000	0	0
Impairment	0	0	0	0
Expenditure	134 000	363 000	802 000	639 000
Operating Profit	7 000	−159 000	−763 000	−636 000
Financial Income	27 000	47 000	33 943 000	1 529 000
Financial Costs	0	0	0	0
Financial Balance	27 000	47 000	33 943 000	1 529 000
Dividends	0	0	6 000 000	0
Net Income	33 000	−113 000	33 180 000	1 031 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 294 000	5 294 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 294 000	5 294 000	0	0
Total Fiancial Fixed Assets	0	0	0	2 581 000
Total Fixed Assets	5 294 000	5 294 000	0	2 581 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 501 000	4 965 000	29 808 000	575 000
Total Current Assets	2 525 000	4 965 000	29 808 000	2 107 000
Total Assets	7 819 000	10 259 000	29 808 000	4 688 000
Total Equity	7 814 000	7 781 000	10 394 000	2 669 000
Short-Term Group Debt	0	0	0	271 000
Total Long-Term Debt	0	0	0	0
Creditors	4 000	0	0	0
Unpaid Taxes	0	0	0	21 000
Dividends	0	0	6 000 000	0
Other Current Debt	0	2 478 000	19 414 000	1 727 000
Total Current Debt	4 000	2 478 000	19 414 000	2 019 000
Total Equity and Debt	7 819 000	10 259 000	29 808 000	4 688 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,42 %	−1,45 %	319,22 %	38,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,96 %	−77,94 %	−1 956,41 %	−15 900 %
Current Ratio	631,25	2	1,54	1,04
Quick Ratio	631,25	2	1,54	1,04
Equity Ratio	1	0,76	0,35	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %