SANDSVÆRMOEN BORETTSLAG

3611 KONGSBERG

Finances

Share Ownership

Return on Equity

3,8 %

Current Ratio

8,63

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	432 000	352 000	352 000	352 000
Net Income	46 000	50 000	40 000	115 000
Total Assets	1 386 000	1 352 000	1 362 000	1 373 000
Total Equity	1 210 000	1 163 000	1 113 000	1 073 000

Income (NOK)	2022	2021	2020	2019
Revenue	432 000	352 000	352 000	352 000
Expenditure	363 000	296 000	306 000	233 000
Operating Profit	51 000	56 000	46 000	119 000
Financial Income	1 000	0	2 000	6 000
Financial Costs	6 000	6 000	8 000	10 000
Financial Balance	−5 000	−6 000	−6 000	−4 000
Earnings Before Tax	69 000	56 000	46 000	119 000
Tax	0	0	0	0
Net Income	46 000	50 000	40 000	115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	868 000	877 000	887 000	841 000
Total Current Assets	518 000	474 000	475 000	532 000
Total Assets	1 386 000	1 352 000	1 362 000	1 373 000
Total Retained Equity	1 208 000	1 162 000	1 112 000	1 072 000
Total Equity	1 210 000	1 163 000	1 113 000	1 073 000
Total Long-Term Debt	117 000	175 000	233 000	289 000
Total Current Debt	60 000	13 000	16 000	11 000
Total Equity and Debt	1 386 000	1 352 000	1 362 000	1 373 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	432 000	352 000	352 000	352 000
Revenue	432 000	352 000	352 000	352 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	9 000	1 000	0
Impairment	0	0	0	0
Expenditure	363 000	296 000	306 000	233 000
Operating Profit	51 000	56 000	46 000	119 000
Financial Income	1 000	0	2 000	6 000
Financial Costs	6 000	6 000	8 000	10 000
Financial Balance	−5 000	−6 000	−6 000	−4 000
Dividends	0	0	0	0
Net Income	46 000	50 000	40 000	115 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	841 000	841 000	841 000	841 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	27 000	36 000	45 000	0
Total Tangible Assets	868 000	877 000	887 000	841 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	868 000	877 000	887 000	841 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	504 000	474 000	475 000	532 000
Total Current Assets	518 000	474 000	475 000	532 000
Total Assets	1 386 000	1 352 000	1 362 000	1 373 000
Total Equity	1 210 000	1 163 000	1 113 000	1 073 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	117 000	175 000	233 000	289 000
Creditors	43 000	2 000	3 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	11 000	13 000	11 000
Total Current Debt	60 000	13 000	16 000	11 000
Total Equity and Debt	1 386 000	1 352 000	1 362 000	1 373 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,8 %	4,3 %	3,59 %	10,72 %
Debt-to-Equity Ratio	0,1	0,15	0,21	0,27
Operating Profit Margin	11,81 %	15,91 %	13,07 %	33,81 %
Current Ratio	8,63	36,46	29,69	48,36
Quick Ratio	8,63	36,46	29,69	48,36
Equity Ratio	0,87	0,86	0,82	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %