SIRA EIENDOM AS

9900 KIRKENES

Finances

Share Ownership

Return on Equity

62,64 %

Current Ratio

1,83

Debt-to-Equity Ratio

10,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 541 000	1 446 000	838 000	1 074 000
Net Income	342 000	333 000	133 000	−55 000
Total Assets	7 106 000	7 116 000	8 045 000	1 969 000
Total Equity	546 000	554 000	221 000	88 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 541 000	1 446 000	838 000	1 074 000
Expenditure	855 000	828 000	596 000	1 074 000
Operating Profit	686 000	617 000	242 000	1 000
Financial Income	0	0	0	0
Financial Costs	247 000	190 000	70 000	70 000
Financial Balance	−247 000	−190 000	−70 000	−70 000
Earnings Before Tax	439 000	427 000	172 000	−69 000
Tax	97 000	94 000	39 000	−14 000
Net Income	342 000	333 000	133 000	−55 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 972 000	6 235 000	5 816 000	1 697 000
Total Current Assets	1 134 000	881 000	2 229 000	272 000
Total Assets	7 106 000	7 116 000	8 045 000	1 969 000
Total Retained Equity	446 000	454 000	121 000	−12 000
Total Equity	546 000	554 000	221 000	88 000
Total Long-Term Debt	5 940 000	6 270 000	6 600 000	1 664 000
Total Current Debt	620 000	292 000	1 224 000	217 000
Total Equity and Debt	7 106 000	7 116 000	8 045 000	1 969 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 541 000	1 446 000	838 000	1 074 000
Revenue	1 541 000	1 446 000	838 000	1 074 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	27 000	181 000
Depreciation	300 000	300 000	204 000	207 000
Impairment	0	0	0	0
Expenditure	855 000	828 000	596 000	1 074 000
Operating Profit	686 000	617 000	242 000	1 000
Financial Income	0	0	0	0
Financial Costs	247 000	190 000	70 000	70 000
Financial Balance	−247 000	−190 000	−70 000	−70 000
Dividends	350 000	0	0	0
Net Income	342 000	333 000	133 000	−55 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	427 000	390 000	354 000	376 000
Real Eastate	2 518 000	2 818 000	2 435 000	1 299 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 518 000	2 818 000	2 435 000	1 299 000
Total Fiancial Fixed Assets	3 026 000	3 026 000	3 026 000	23 000
Total Fixed Assets	5 972 000	6 235 000	5 816 000	1 697 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 054 000	858 000	2 229 000	234 000
Total Current Assets	1 134 000	881 000	2 229 000	272 000
Total Assets	7 106 000	7 116 000	8 045 000	1 969 000
Total Equity	546 000	554 000	221 000	88 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 940 000	6 270 000	6 600 000	1 664 000
Creditors	81 000	107 000	1 453 000	67 000
Unpaid Taxes	18 000	22 000	−284 000	4 000
Dividends	350 000	0	0	0
Other Current Debt	36 000	33 000	37 000	147 000
Total Current Debt	620 000	292 000	1 224 000	217 000
Total Equity and Debt	7 106 000	7 116 000	8 045 000	1 969 000

Financial indicators	2022	2021	2020	2019
Return on Equity	62,64 %	60,11 %	60,18 %	−62,5 %
Debt-to-Equity Ratio	10,88	11,32	29,86	18,91
Operating Profit Margin	44,52 %	42,67 %	28,88 %	0,09 %
Current Ratio	1,83	3,02	1,82	1,25
Quick Ratio	1,83	3,02	1,82	1,25
Equity Ratio	0,08	0,08	0,03	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %