SJURSTUVEGEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

3,61 %

Current Ratio

25,93

Debt-to-Equity Ratio

1,71

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 267 000	2 267 000	2 267 000
Net Income	448 000	167 000	813 000	683 000
Total Assets	33 754 000	33 781 000	34 159 000	33 943 000
Total Equity	12 416 000	11 968 000	11 801 000	10 988 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 329 000	2 267 000	2 267 000	2 267 000
Expenditure	1 484 000	1 838 000	1 118 000	1 170 000
Operating Profit	845 000	430 000	1 149 000	1 097 000
Financial Income	12 000	4 000	6 000	12 000
Financial Costs	410 000	267 000	342 000	426 000
Financial Balance	−398 000	−263 000	−336 000	−414 000
Earnings Before Tax	448 000	167 000	813 000	683 000
Tax	0	0	0	0
Net Income	448 000	167 000	813 000	683 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 016 000	32 016 000	32 016 000	32 016 000
Total Current Assets	1 737 000	1 765 000	2 143 000	1 927 000
Total Assets	33 754 000	33 781 000	34 159 000	33 943 000
Total Retained Equity	12 412 000	11 964 000	11 798 000	10 984 000
Total Equity	12 416 000	11 968 000	11 801 000	10 988 000
Total Long-Term Debt	21 270 000	21 776 000	22 335 000	22 854 000
Total Current Debt	67 000	36 000	23 000	101 000
Total Equity and Debt	33 754 000	33 781 000	34 159 000	33 943 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 329 000	2 267 000	2 267 000	2 267 000
Revenue	2 329 000	2 267 000	2 267 000	2 267 000
Cost of Goods Sold	0	0	0	0
Salary Costs	71 000	46 000	44 000	43 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 484 000	1 838 000	1 118 000	1 170 000
Operating Profit	845 000	430 000	1 149 000	1 097 000
Financial Income	12 000	4 000	6 000	12 000
Financial Costs	410 000	267 000	342 000	426 000
Financial Balance	−398 000	−263 000	−336 000	−414 000
Dividends	0	0	0	0
Net Income	448 000	167 000	813 000	683 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 016 000	32 016 000	32 016 000	32 016 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	32 016 000	32 016 000	32 016 000	32 016 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 016 000	32 016 000	32 016 000	32 016 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 671 000	1 704 000	2 081 000	1 793 000
Total Current Assets	1 737 000	1 765 000	2 143 000	1 927 000
Total Assets	33 754 000	33 781 000	34 159 000	33 943 000
Total Equity	12 416 000	11 968 000	11 801 000	10 988 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 270 000	21 776 000	22 335 000	22 854 000
Creditors	67 000	22 000	16 000	101 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	15 000	7 000	0
Total Current Debt	67 000	36 000	23 000	101 000
Total Equity and Debt	33 754 000	33 781 000	34 159 000	33 943 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,61 %	1,4 %	6,89 %	6,22 %
Debt-to-Equity Ratio	1,71	1,82	1,89	2,08
Operating Profit Margin	36,28 %	18,97 %	50,68 %	48,39 %
Current Ratio	25,93	49,03	93,17	19,08
Quick Ratio	25,93	49,03	93,17	19,08
Equity Ratio	0,37	0,35	0,35	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %