SPORSTØL EIGEDOM AS

6080 GURSKØY

Finances

Return on Equity

−69,76 %

Current Ratio

0,49

Debt-to-Equity Ratio

8,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 000	206 000	46 000	107 000
Net Income	−203 000	−20 000	−297 000	−181 000
Total Assets	3 000 000	2 937 000	2 999 000	3 183 000
Total Equity	291 000	495 000	515 000	812 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 000	206 000	46 000	107 000
Expenditure	103 000	143 000	135 000	247 000
Operating Profit	−83 000	63 000	−89 000	−140 000
Financial Income	0	0	2 000	1 000
Financial Costs	121 000	83 000	98 000	93 000
Financial Balance	−121 000	−83 000	−96 000	−92 000
Earnings Before Tax	−203 000	−20 000	−185 000	−232 000
Tax	0	0	112 000	−51 000
Net Income	−203 000	−20 000	−297 000	−181 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 946 000	2 923 000	2 926 000	3 037 000
Total Current Assets	53 000	14 000	73 000	145 000
Total Assets	3 000 000	2 937 000	2 999 000	3 183 000
Total Retained Equity	191 000	395 000	415 000	712 000
Total Equity	291 000	495 000	515 000	812 000
Total Long-Term Debt	2 601 000	1 911 000	1 906 000	1 927 000
Total Current Debt	108 000	531 000	579 000	443 000
Total Equity and Debt	3 000 000	2 937 000	2 999 000	3 183 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	34 000	40 000	97 000
Other Income	0	172 000	6 000	10 000
Revenue	20 000	206 000	46 000	107 000
Cost of Goods Sold	0	0	0	3 000
Salary Costs	0	0	0	0
Depreciation	9 000	12 000	15 000	44 000
Impairment	0	0	0	0
Expenditure	103 000	143 000	135 000	247 000
Operating Profit	−83 000	63 000	−89 000	−140 000
Financial Income	0	0	2 000	1 000
Financial Costs	121 000	83 000	98 000	93 000
Financial Balance	−121 000	−83 000	−96 000	−92 000
Dividends	0	0	0	0
Net Income	−203 000	−20 000	−297 000	−181 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	112 000
Real Eastate	437 000	420 000	412 000	404 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	18 000	24 000
Total Tangible Assets	437 000	420 000	429 000	428 000
Total Fiancial Fixed Assets	2 509 000	2 503 000	2 497 000	2 497 000
Total Fixed Assets	2 946 000	2 923 000	2 926 000	3 037 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	48 000	8 000	54 000	60 000
Total Current Assets	53 000	14 000	73 000	145 000
Total Assets	3 000 000	2 937 000	2 999 000	3 183 000
Total Equity	291 000	495 000	515 000	812 000
Short-Term Group Debt	46 000	43 000	44 000	0
Total Long-Term Debt	2 601 000	1 911 000	1 906 000	1 927 000
Creditors	25 000	0	5 000	42 000
Unpaid Taxes	0	0	0	3 000
Dividends	0	0	0	0
Other Current Debt	36 000	35 000	38 000	35 000
Total Current Debt	108 000	531 000	579 000	443 000
Total Equity and Debt	3 000 000	2 937 000	2 999 000	3 183 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−69,76 %	−4,04 %	−57,67 %	−22,29 %
Debt-to-Equity Ratio	8,94	3,86	3,7	2,37
Operating Profit Margin	−415 %	30,58 %	−193,48 %	−130,84 %
Current Ratio	0,49	0,03	0,13	0,33
Quick Ratio	0,49	0,03	0,13	0,33
Equity Ratio	0,1	0,17	0,17	0,26
Gross Profit Margin	100 %	100 %	100 %	97,2 %