SJUSJØEN FJELLKIRKE

2612 SJUSJØEN

Finances

Share Ownership

Return on Equity

−0,62 %

Current Ratio

12,16

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	560 000	532 000	507 000	576 000
Net Income	−7 000	152 000	85 000	126 000
Total Assets	1 265 000	1 203 000	1 081 000	988 000
Total Equity	1 131 000	1 139 000	986 000	901 000

Income (NOK)	2022	2021	2020	2019
Revenue	560 000	532 000	507 000	576 000
Expenditure	569 000	379 000	421 000	448 000
Operating Profit	−9 000	153 000	86 000	128 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	1 000	2 000	3 000
Financial Balance	1 000	−1 000	−1 000	−1 000
Earnings Before Tax	−7 000	152 000	85 000	126 000
Tax	0	0	0	0
Net Income	−7 000	152 000	85 000	126 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	195 000	195 000	195 000	195 000
Total Current Assets	1 070 000	1 008 000	886 000	793 000
Total Assets	1 265 000	1 203 000	1 081 000	988 000
Total Retained Equity	1 131 000	1 139 000	986 000	901 000
Total Equity	1 131 000	1 139 000	986 000	901 000
Total Long-Term Debt	47 000	47 000	47 000	47 000
Total Current Debt	88 000	18 000	48 000	41 000
Total Equity and Debt	1 265 000	1 203 000	1 081 000	988 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	40 000	0	0	0
Other Income	520 000	532 000	507 000	576 000
Revenue	560 000	532 000	507 000	576 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	16 000	47 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	569 000	379 000	421 000	448 000
Operating Profit	−9 000	153 000	86 000	128 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	0	1 000	2 000	3 000
Financial Balance	1 000	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−7 000	152 000	85 000	126 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	195 000	195 000	195 000	195 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	195 000	195 000	195 000	195 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	195 000	195 000	195 000	195 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 022 000	993 000	865 000	793 000
Total Current Assets	1 070 000	1 008 000	886 000	793 000
Total Assets	1 265 000	1 203 000	1 081 000	988 000
Total Equity	1 131 000	1 139 000	986 000	901 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	47 000	47 000	47 000	47 000
Creditors	35 000	1 000	18 000	4 000
Unpaid Taxes	0	0	0	4 000
Dividends	0	0	0	0
Other Current Debt	52 000	17 000	30 000	33 000
Total Current Debt	88 000	18 000	48 000	41 000
Total Equity and Debt	1 265 000	1 203 000	1 081 000	988 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,62 %	13,35 %	8,62 %	13,98 %
Debt-to-Equity Ratio	0,04	0,04	0,05	0,05
Operating Profit Margin	−1,61 %	28,76 %	16,96 %	22,22 %
Current Ratio	12,16	56	18,46	19,34
Quick Ratio	12,16	56	18,46	19,34
Equity Ratio	0,89	0,95	0,91	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %