SANDVIKA BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

1,67 %

Current Ratio

27,88

Debt-to-Equity Ratio

1,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 267 000	1 248 000	1 199 000	1 185 000
Net Income	76 000	303 000	221 000	208 000
Total Assets	10 670 000	10 812 000	10 758 000	10 842 000
Total Equity	4 540 000	4 464 000	4 161 000	3 940 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 267 000	1 248 000	1 199 000	1 185 000
Expenditure	1 042 000	839 000	844 000	810 000
Operating Profit	226 000	411 000	355 000	375 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	154 000	109 000	136 000	171 000
Financial Balance	−150 000	−108 000	−134 000	−167 000
Earnings Before Tax	76 000	303 000	221 000	208 000
Tax	0	0	0	0
Net Income	76 000	303 000	221 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 973 000	10 019 000	10 070 000	9 945 000
Total Current Assets	697 000	793 000	688 000	896 000
Total Assets	10 670 000	10 812 000	10 758 000	10 842 000
Total Retained Equity	4 538 000	4 462 000	4 159 000	3 938 000
Total Equity	4 540 000	4 464 000	4 161 000	3 940 000
Total Long-Term Debt	6 105 000	6 331 000	6 575 000	6 804 000
Total Current Debt	25 000	17 000	22 000	98 000
Total Equity and Debt	10 670 000	10 812 000	10 758 000	10 842 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 267 000	1 248 000	1 199 000	1 185 000
Revenue	1 267 000	1 248 000	1 199 000	1 185 000
Cost of Goods Sold	0	0	0	0
Salary Costs	39 000	29 000	23 000	17 000
Depreciation	52 000	52 000	30 000	0
Impairment	0	0	0	0
Expenditure	1 042 000	839 000	844 000	810 000
Operating Profit	226 000	411 000	355 000	375 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	154 000	109 000	136 000	171 000
Financial Balance	−150 000	−108 000	−134 000	−167 000
Dividends	0	0	0	0
Net Income	76 000	303 000	221 000	208 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 945 000	9 945 000	9 945 000	9 945 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	22 000	73 000	125 000	0
Total Tangible Assets	9 967 000	10 019 000	10 070 000	9 945 000
Total Fiancial Fixed Assets	6 000	0	0	0
Total Fixed Assets	9 973 000	10 019 000	10 070 000	9 945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	620 000	730 000	628 000	754 000
Total Current Assets	697 000	793 000	688 000	896 000
Total Assets	10 670 000	10 812 000	10 758 000	10 842 000
Total Equity	4 540 000	4 464 000	4 161 000	3 940 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 105 000	6 331 000	6 575 000	6 804 000
Creditors	13 000	8 000	5 000	88 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	8 000	17 000	9 000
Total Current Debt	25 000	17 000	22 000	98 000
Total Equity and Debt	10 670 000	10 812 000	10 758 000	10 842 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,67 %	6,79 %	5,31 %	5,28 %
Debt-to-Equity Ratio	1,34	1,42	1,58	1,73
Operating Profit Margin	17,84 %	32,93 %	29,61 %	31,65 %
Current Ratio	27,88	46,65	31,27	9,14
Quick Ratio	27,88	46,65	31,27	9,14
Equity Ratio	0,43	0,41	0,39	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %