SAXI EIENDOM AS

9800 VADSØ

Finances

Share Ownership

Return on Equity

−0,9 %

Current Ratio

22,25

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	254 000	254 000	250 000
Net Income	−59 000	−22 000	−1 000	−18 000
Total Assets	6 789 000	6 927 000	6 942 000	6 961 000
Total Equity	6 539 000	6 599 000	6 620 000	6 622 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	254 000	254 000	250 000
Expenditure	330 000	281 000	257 000	275 000
Operating Profit	−76 000	−28 000	−3 000	−25 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	1 000	2 000
Earnings Before Tax	−76 000	−28 000	−2 000	−23 000
Tax	−17 000	−6 000	0	−5 000
Net Income	−59 000	−22 000	−1 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 632 000	5 511 000	5 557 000	5 658 000
Total Current Assets	1 157 000	1 416 000	1 385 000	1 303 000
Total Assets	6 789 000	6 927 000	6 942 000	6 961 000
Total Retained Equity	6 439 000	6 499 000	6 520 000	6 522 000
Total Equity	6 539 000	6 599 000	6 620 000	6 622 000
Total Long-Term Debt	198 000	221 000	245 000	271 000
Total Current Debt	52 000	108 000	76 000	69 000
Total Equity and Debt	6 789 000	6 927 000	6 942 000	6 961 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	254 000	254 000	254 000	250 000
Revenue	254 000	254 000	254 000	250 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	145 000	101 000	101 000	101 000
Impairment	0	0	0	0
Expenditure	330 000	281 000	257 000	275 000
Operating Profit	−76 000	−28 000	−3 000	−25 000
Financial Income	0	0	1 000	2 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	1 000	2 000
Dividends	0	0	0	0
Net Income	−59 000	−22 000	−1 000	−18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 432 000	5 511 000	5 557 000	5 658 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	200 000	0	0	0
Total Tangible Assets	5 632 000	5 511 000	5 557 000	5 658 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 632 000	5 511 000	5 557 000	5 658 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	350 000	898 000	928 000	904 000
Total Current Assets	1 157 000	1 416 000	1 385 000	1 303 000
Total Assets	6 789 000	6 927 000	6 942 000	6 961 000
Total Equity	6 539 000	6 599 000	6 620 000	6 622 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	198 000	221 000	245 000	271 000
Creditors	45 000	91 000	45 000	46 000
Unpaid Taxes	2 000	−1 000	6 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	52 000	108 000	76 000	69 000
Total Equity and Debt	6 789 000	6 927 000	6 942 000	6 961 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,9 %	−0,33 %	−0,02 %	−0,27 %
Debt-to-Equity Ratio	0,03	0,03	0,04	0,04
Operating Profit Margin	−29,92 %	−11,02 %	−1,18 %	−10 %
Current Ratio	22,25	13,11	18,22	18,88
Quick Ratio	22,25	13,11	18,22	18,88
Equity Ratio	0,96	0,95	0,95	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %