SANDBERGAN II BORETTSLAG

9350 SJØVEGAN

Finances

Share Ownership

Return on Equity

7,77 %

Current Ratio

39,5

Debt-to-Equity Ratio

0,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	288 000	288 000	288 000	278 000
Net Income	165 000	120 000	146 000	133 000
Total Assets	3 510 000	3 409 000	3 426 000	3 383 000
Total Equity	2 124 000	1 959 000	1 839 000	1 693 000

Income (NOK)	2022	2021	2020	2019
Revenue	288 000	288 000	288 000	278 000
Expenditure	123 000	167 000	138 000	139 000
Operating Profit	165 000	121 000	151 000	139 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	5 000	7 000
Financial Balance	0	−1 000	−5 000	−7 000
Earnings Before Tax	165 000	120 000	146 000	133 000
Tax	0	0	0	0
Net Income	165 000	120 000	146 000	133 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 432 000	3 317 000	3 317 000	3 306 000
Total Current Assets	79 000	92 000	109 000	77 000
Total Assets	3 510 000	3 409 000	3 426 000	3 383 000
Total Retained Equity	2 124 000	1 959 000	1 839 000	1 693 000
Total Equity	2 124 000	1 959 000	1 839 000	1 693 000
Total Long-Term Debt	1 339 000	1 402 000	1 527 000	1 651 000
Total Current Debt	2 000	3 000	14 000	5 000
Total Equity and Debt	3 510 000	3 409 000	3 426 000	3 383 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	288 000	288 000	288 000	278 000
Revenue	288 000	288 000	288 000	278 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 000	3 000	3 000	2 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	123 000	167 000	138 000	139 000
Operating Profit	165 000	121 000	151 000	139 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	5 000	7 000
Financial Balance	0	−1 000	−5 000	−7 000
Dividends	0	0	0	0
Net Income	165 000	120 000	146 000	133 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 387 000	3 272 000	3 272 000	3 272 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 387 000	3 272 000	3 272 000	3 272 000
Total Fiancial Fixed Assets	45 000	45 000	45 000	34 000
Total Fixed Assets	3 432 000	3 317 000	3 317 000	3 306 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	88 000	109 000	77 000
Total Current Assets	79 000	92 000	109 000	77 000
Total Assets	3 510 000	3 409 000	3 426 000	3 383 000
Total Equity	2 124 000	1 959 000	1 839 000	1 693 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 339 000	1 402 000	1 527 000	1 651 000
Creditors	2 000	3 000	14 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	2 000	3 000	14 000	5 000
Total Equity and Debt	3 510 000	3 409 000	3 426 000	3 383 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,77 %	6,13 %	7,94 %	7,86 %
Debt-to-Equity Ratio	0,63	0,72	0,83	0,98
Operating Profit Margin	57,29 %	42,01 %	52,43 %	50 %
Current Ratio	39,5	30,67	7,79	15,4
Quick Ratio	39,5	30,67	7,79	15,4
Equity Ratio	0,61	0,57	0,54	0,5
Gross Profit Margin	100 %	100 %	100 %	100 %