SCANDINAVIAN PROPERTY GROUP AS

0251 OSLO

Finances

Share Ownership

Return on Equity

712,79 %

Current Ratio

1,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	85 435 000	22 480 000	28 619 000	23 792 000
Net Income	29 253 000	26 436 000	14 321 000	9 610 000
Total Assets	60 952 000	51 714 000	15 620 000	16 308 000
Total Equity	4 104 000	3 809 000	274 000	304 000

Income (NOK)	2022	2021	2020	2019
Revenue	85 435 000	22 480 000	28 619 000	23 792 000
Expenditure	48 767 000	18 378 000	17 049 000	16 237 000
Operating Profit	36 669 000	4 102 000	11 571 000	7 556 000
Financial Income	856 000	23 735 000	5 687 000	4 386 000
Financial Costs	343 000	462 000	215 000	776 000
Financial Balance	513 000	23 273 000	5 472 000	3 610 000
Earnings Before Tax	37 182 000	27 374 000	17 042 000	11 166 000
Tax	7 929 000	939 000	2 721 000	1 556 000
Net Income	29 253 000	26 436 000	14 321 000	9 610 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 079 000	21 266 000	160 000	849 000
Total Current Assets	57 873 000	30 448 000	15 460 000	15 459 000
Total Assets	60 952 000	51 714 000	15 620 000	16 308 000
Total Retained Equity	3 510 000	3 539 000	3 000	7 000
Total Equity	4 104 000	3 809 000	274 000	304 000
Total Long-Term Debt	0	45 000	0	0
Total Current Debt	56 848 000	47 859 000	15 346 000	16 004 000
Total Equity and Debt	60 952 000	51 714 000	15 620 000	16 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	82 068 000	22 475 000	28 619 000	23 792 000
Other Income	3 367 000	4 000	0	0
Revenue	85 435 000	22 480 000	28 619 000	23 792 000
Cost of Goods Sold	0	0	0	0
Salary Costs	31 045 000	13 337 000	12 997 000	11 898 000
Depreciation	526 000	57 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	48 767 000	18 378 000	17 049 000	16 237 000
Operating Profit	36 669 000	4 102 000	11 571 000	7 556 000
Financial Income	856 000	23 735 000	5 687 000	4 386 000
Financial Costs	343 000	462 000	215 000	776 000
Financial Balance	513 000	23 273 000	5 472 000	3 610 000
Dividends	0	22 900 000	7 850 000	9 620 000
Net Income	29 253 000	26 436 000	14 321 000	9 610 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	217 000	0	31 000	38 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 196 000	1 778 000	78 000	88 000
Total Tangible Assets	2 196 000	1 778 000	78 000	88 000
Total Fiancial Fixed Assets	667 000	19 488 000	51 000	723 000
Total Fixed Assets	3 079 000	21 266 000	160 000	849 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 622 000	1 698 000	5 487 000	7 310 000
Total Current Assets	57 873 000	30 448 000	15 460 000	15 459 000
Total Assets	60 952 000	51 714 000	15 620 000	16 308 000
Total Equity	4 104 000	3 809 000	274 000	304 000
Short-Term Group Debt	0	17 541 000	0	0
Total Long-Term Debt	0	45 000	0	0
Creditors	1 361 000	2 354 000	132 000	718 000
Unpaid Taxes	1 927 000	914 000	718 000	713 000
Dividends	0	22 900 000	7 850 000	9 620 000
Other Current Debt	16 426 000	3 287 000	3 933 000	3 407 000
Total Current Debt	56 848 000	47 859 000	15 346 000	16 004 000
Total Equity and Debt	60 952 000	51 714 000	15 620 000	16 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	712,79 %	694,04 %	5 226,64 %	3 161,18 %
Debt-to-Equity Ratio	0	0,01	0	0
Operating Profit Margin	42,92 %	18,25 %	40,43 %	31,76 %
Current Ratio	1,02	0,64	1,01	0,97
Quick Ratio	1,02	0,64	1,01	0,97
Equity Ratio	0,07	0,07	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %