SANDVIG THOR ELIAS

4250 KOPERVIK

Finances

Share Ownership

Return on Equity

9,72 %

Current Ratio

0,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	254 000	256 000	230 000	175 000
Net Income	106 000	118 000	79 000	31 000
Total Assets	1 139 000	1 130 000	2 015 000	1 943 000
Total Equity	1 091 000	1 081 000	1 938 000	1 905 000

Income (NOK)	2022	2021	2020	2019
Revenue	254 000	256 000	230 000	175 000
Expenditure	148 000	137 000	152 000	143 000
Operating Profit	106 000	118 000	78 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	106 000	118 000	79 000	31 000
Tax	0	0	0	0
Net Income	106 000	118 000	79 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 104 000	1 104 000	1 843 000	1 879 000
Total Current Assets	35 000	26 000	172 000	64 000
Total Assets	1 139 000	1 130 000	2 015 000	1 943 000
Total Retained Equity	1 091 000	1 081 000	1 938 000	1 905 000
Total Equity	1 091 000	1 081 000	1 938 000	1 905 000
Total Long-Term Debt	0	0	36 000	36 000
Total Current Debt	48 000	49 000	41 000	2 000
Total Equity and Debt	1 139 000	1 130 000	2 015 000	1 943 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	254 000	256 000	230 000	175 000
Other Income	0	0	0	0
Revenue	254 000	256 000	230 000	175 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	148 000	137 000	152 000	143 000
Operating Profit	106 000	118 000	78 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	106 000	118 000	79 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	64 000	64 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	64 000	64 000
Total Fiancial Fixed Assets	1 104 000	1 104 000	1 779 000	1 815 000
Total Fixed Assets	1 104 000	1 104 000	1 843 000	1 879 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	130 000	54 000
Total Current Assets	35 000	26 000	172 000	64 000
Total Assets	1 139 000	1 130 000	2 015 000	1 943 000
Total Equity	1 091 000	1 081 000	1 938 000	1 905 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	36 000	36 000
Creditors	0	0	2 000	2 000
Unpaid Taxes	48 000	49 000	39 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	48 000	49 000	41 000	2 000
Total Equity and Debt	1 139 000	1 130 000	2 015 000	1 943 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,72 %	10,92 %	4,08 %	1,63 %
Debt-to-Equity Ratio	0	0	0,02	0,02
Operating Profit Margin	41,73 %	46,09 %	33,91 %	17,71 %
Current Ratio	0,73	0,53	4,2	32
Quick Ratio	0,73	0,53	4,2	32
Equity Ratio	0,96	0,96	0,96	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %