SISTRANDA BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

4,46 %

Current Ratio

7,69

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 804 000	1 804 000	1 804 000	1 804 000
Net Income	548 000	748 000	677 000	672 000
Total Assets	26 596 000	26 586 000	26 405 000	26 276 000
Total Equity	12 279 000	11 731 000	10 983 000	10 306 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 804 000	1 804 000	1 804 000	1 804 000
Expenditure	−1 080 000	−919 000	−958 000	−908 000
Operating Profit	724 000	885 000	846 000	897 000
Financial Income	28 000	0	4 000	13 000
Financial Costs	−204 000	−137 000	−173 000	−238 000
Financial Balance	232 000	137 000	177 000	251 000
Earnings Before Tax	548 000	748 000	677 000	672 000
Tax	0	0	0	0
Net Income	548 000	748 000	677 000	672 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 673 000	24 676 000	24 660 000	24 691 000
Total Current Assets	1 923 000	1 910 000	1 745 000	1 586 000
Total Assets	26 596 000	26 586 000	26 405 000	26 276 000
Total Retained Equity	12 279 000	11 731 000	10 983 000	10 306 000
Total Equity	12 279 000	11 731 000	10 983 000	10 306 000
Total Long-Term Debt	14 067 000	14 653 000	15 229 000	15 762 000
Total Current Debt	250 000	201 000	193 000	208 000
Total Equity and Debt	26 596 000	26 586 000	26 405 000	26 276 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 804 000	1 804 000	1 804 000	1 804 000
Revenue	1 804 000	1 804 000	1 804 000	1 804 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−292 000	−288 000	−291 000	−281 000
Depreciation	−3 000	0	−30 000	−33 000
Impairment	0	0	0	0
Expenditure	−1 080 000	−919 000	−958 000	−908 000
Operating Profit	724 000	885 000	846 000	897 000
Financial Income	28 000	0	4 000	13 000
Financial Costs	−204 000	−137 000	−173 000	−238 000
Financial Balance	232 000	137 000	177 000	251 000
Dividends	0	0	0	0
Net Income	548 000	748 000	677 000	672 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 660 000	24 660 000	24 660 000	24 691 000
Machinery and Plant Facilities	13 000	16 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 673 000	24 676 000	24 660 000	24 691 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 673 000	24 676 000	24 660 000	24 691 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 923 000	1 910 000	1 745 000	1 586 000
Total Current Assets	1 923 000	1 910 000	1 745 000	1 586 000
Total Assets	26 596 000	26 586 000	26 405 000	26 276 000
Total Equity	12 279 000	11 731 000	10 983 000	10 306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 067 000	14 653 000	15 229 000	15 762 000
Creditors	119 000	94 000	97 000	85 000
Unpaid Taxes	10 000	12 000	10 000	10 000
Dividends	0	0	0	0
Other Current Debt	121 000	96 000	86 000	114 000
Total Current Debt	250 000	201 000	193 000	208 000
Total Equity and Debt	26 596 000	26 586 000	26 405 000	26 276 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,46 %	6,38 %	6,16 %	6,52 %
Debt-to-Equity Ratio	1,15	1,25	1,39	1,53
Operating Profit Margin	40,13 %	49,06 %	46,9 %	49,72 %
Current Ratio	7,69	9,5	9,04	7,63
Quick Ratio	7,69	9,5	9,04	7,63
Equity Ratio	0,46	0,44	0,42	0,39
Gross Profit Margin	100 %	100 %	100 %	100 %