SANDVIKSBODER 11 AS

5151 STRAUMSGREND

Finances

Share Ownership

Return on Equity

30,58 %

Current Ratio

4,19

Debt-to-Equity Ratio

14,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	409 000	380 000	302 000	395 000
Net Income	63 000	157 000	122 000	176 000
Total Assets	3 314 000	2 513 000	2 272 000	2 491 000
Total Equity	206 000	205 000	204 000	160 000

Income (NOK)	2022	2021	2020	2019
Revenue	409 000	380 000	302 000	395 000
Expenditure	262 000	147 000	94 000	107 000
Operating Profit	147 000	234 000	208 000	288 000
Financial Income	31 000	12 000	16 000	20 000
Financial Costs	97 000	45 000	67 000	82 000
Financial Balance	−66 000	−33 000	−51 000	−62 000
Earnings Before Tax	81 000	201 000	157 000	225 000
Tax	18 000	44 000	35 000	50 000
Net Income	63 000	157 000	122 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 769 000	2 004 000	2 104 000	2 104 000
Total Current Assets	545 000	509 000	168 000	387 000
Total Assets	3 314 000	2 513 000	2 272 000	2 491 000
Total Retained Equity	106 000	105 000	104 000	60 000
Total Equity	206 000	205 000	204 000	160 000
Total Long-Term Debt	2 978 000	2 100 000	1 947 000	2 107 000
Total Current Debt	130 000	208 000	121 000	224 000
Total Equity and Debt	3 314 000	2 513 000	2 272 000	2 491 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	409 000	380 000	302 000	395 000
Revenue	409 000	380 000	302 000	395 000
Cost of Goods Sold	0	0	0	0
Salary Costs	152 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	262 000	147 000	94 000	107 000
Operating Profit	147 000	234 000	208 000	288 000
Financial Income	31 000	12 000	16 000	20 000
Financial Costs	97 000	45 000	67 000	82 000
Financial Balance	−66 000	−33 000	−51 000	−62 000
Dividends	0	0	0	0
Net Income	63 000	157 000	122 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 654 000	1 654 000	1 654 000	1 654 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 654 000	1 654 000	1 654 000	1 654 000
Total Fiancial Fixed Assets	1 115 000	350 000	450 000	450 000
Total Fixed Assets	2 769 000	2 004 000	2 104 000	2 104 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	470 000	370 000	36 000	149 000
Total Current Assets	545 000	509 000	168 000	387 000
Total Assets	3 314 000	2 513 000	2 272 000	2 491 000
Total Equity	206 000	205 000	204 000	160 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 978 000	2 100 000	1 947 000	2 107 000
Creditors	4 000	0	0	0
Unpaid Taxes	13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	113 000	208 000	109 000	218 000
Total Current Debt	130 000	208 000	121 000	224 000
Total Equity and Debt	3 314 000	2 513 000	2 272 000	2 491 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,58 %	76,59 %	59,8 %	110 %
Debt-to-Equity Ratio	14,46	10,24	9,54	13,17
Operating Profit Margin	35,94 %	61,58 %	68,87 %	72,91 %
Current Ratio	4,19	2,45	1,39	1,73
Quick Ratio	4,19	2,45	1,39	1,73
Equity Ratio	0,06	0,08	0,09	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %