SUNDBYTUNET EIENDOM AS

2050 JESSHEIM

Finances

Share Ownership

Return on Equity

−4,4 %

Current Ratio

0,01

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 582 000	3 294 000	4 010 000	5 111 000
Net Income	−1 111 000	−1 968 000	−3 463 000	2 076 000
Total Assets	62 770 000	65 197 000	68 822 000	79 309 000
Total Equity	25 243 000	46 580 000	48 548 000	52 011 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 582 000	3 294 000	4 010 000	5 111 000
Expenditure	6 011 000	5 816 000	8 344 000	2 447 000
Operating Profit	−1 429 000	−2 522 000	−4 334 000	2 663 000
Financial Income	5 000	2 000	13 000	8 000
Financial Costs	0	3 000	6 000	7 000
Financial Balance	5 000	−1 000	7 000	1 000
Earnings Before Tax	−1 425 000	−2 524 000	−4 326 000	2 664 000
Tax	−314 000	−556 000	−863 000	588 000
Net Income	−1 111 000	−1 968 000	−3 463 000	2 076 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	62 322 000	63 756 000	65 154 000	71 284 000
Total Current Assets	448 000	1 441 000	3 668 000	8 025 000
Total Assets	62 770 000	65 197 000	68 822 000	79 309 000
Total Retained Equity	24 125 000	45 462 000	47 430 000	50 893 000
Total Equity	25 243 000	46 580 000	48 548 000	52 011 000
Total Long-Term Debt	6 497 000	12 515 000	13 071 000	14 184 000
Total Current Debt	31 030 000	6 102 000	7 203 000	13 114 000
Total Equity and Debt	62 770 000	65 197 000	68 822 000	79 309 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 582 000	3 294 000	3 945 000	5 040 000
Other Income	0	1 000	65 000	71 000
Revenue	4 582 000	3 294 000	4 010 000	5 111 000
Cost of Goods Sold	187 000	124 000	102 000	242 000
Salary Costs	1 096 000	1 096 000	1 260 000	1 452 000
Depreciation	2 050 000	1 900 000	1 902 000	1 940 000
Impairment	0	0	0	0
Expenditure	6 011 000	5 816 000	8 344 000	2 447 000
Operating Profit	−1 429 000	−2 522 000	−4 334 000	2 663 000
Financial Income	5 000	2 000	13 000	8 000
Financial Costs	0	3 000	6 000	7 000
Financial Balance	5 000	−1 000	7 000	1 000
Dividends	0	0	0	0
Net Income	−1 111 000	−1 968 000	−3 463 000	2 076 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	61 683 000	62 497 000	63 927 000	65 364 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	639 000	1 260 000	1 228 000	1 693 000
Total Tangible Assets	62 322 000	63 756 000	65 154 000	67 057 000
Total Fiancial Fixed Assets	0	0	0	4 227 000
Total Fixed Assets	62 322 000	63 756 000	65 154 000	71 284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	183 000	825 000	2 852 000	6 998 000
Total Current Assets	448 000	1 441 000	3 668 000	8 025 000
Total Assets	62 770 000	65 197 000	68 822 000	79 309 000
Total Equity	25 243 000	46 580 000	48 548 000	52 011 000
Short-Term Group Debt	25 930 000	0	0	0
Total Long-Term Debt	6 497 000	12 515 000	13 071 000	14 184 000
Creditors	507 000	559 000	296 000	493 000
Unpaid Taxes	76 000	101 000	141 000	132 000
Dividends	0	0	0	0
Other Current Debt	4 517 000	5 442 000	6 767 000	12 489 000
Total Current Debt	31 030 000	6 102 000	7 203 000	13 114 000
Total Equity and Debt	62 770 000	65 197 000	68 822 000	79 309 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,4 %	−4,22 %	−7,13 %	3,99 %
Debt-to-Equity Ratio	0,26	0,27	0,27	0,27
Operating Profit Margin	−31,19 %	−76,56 %	−108,08 %	52,1 %
Current Ratio	0,01	0,24	0,51	0,61
Quick Ratio	0,01	0,24	0,51	0,61
Equity Ratio	0,4	0,71	0,71	0,66
Gross Profit Margin	95,92 %	96,24 %	97,46 %	95,27 %