SEIMSTRAND EIGEDOM AS

5912 SEIM

Finances

Return on Equity

1,19 %

Current Ratio

0,59

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	480 000
Net Income	66 000	133 000	90 000	50 000
Total Assets	7 732 000	6 457 000	6 629 000	6 881 000
Total Equity	5 540 000	5 565 000	5 507 000	5 492 000

Income (NOK)	2022	2021	2020	2019
Revenue	540 000	540 000	540 000	480 000
Expenditure	403 000	337 000	369 000	343 000
Operating Profit	137 000	203 000	171 000	137 000
Financial Income	2 000	2 000	3 000	1 000
Financial Costs	55 000	34 000	59 000	74 000
Financial Balance	−53 000	−32 000	−56 000	−73 000
Earnings Before Tax	84 000	171 000	116 000	64 000
Tax	19 000	38 000	25 000	14 000
Net Income	66 000	133 000	90 000	50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 604 000	6 220 000	6 353 000	6 539 000
Total Current Assets	1 128 000	237 000	276 000	342 000
Total Assets	7 732 000	6 457 000	6 629 000	6 881 000
Total Retained Equity	2 799 000	2 835 000	2 776 000	2 761 000
Total Equity	5 540 000	5 565 000	5 507 000	5 492 000
Total Long-Term Debt	286 000	655 000	1 006 000	1 335 000
Total Current Debt	1 907 000	237 000	116 000	54 000
Total Equity and Debt	7 732 000	6 457 000	6 629 000	6 881 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	540 000	540 000	540 000	480 000
Other Income	0	0	0	0
Revenue	540 000	540 000	540 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	186 000	186 000	186 000	201 000
Impairment	0	0	0	0
Expenditure	403 000	337 000	369 000	343 000
Operating Profit	137 000	203 000	171 000	137 000
Financial Income	2 000	2 000	3 000	1 000
Financial Costs	55 000	34 000	59 000	74 000
Financial Balance	−53 000	−32 000	−56 000	−73 000
Dividends	109 000	75 000	75 000	0
Net Income	66 000	133 000	90 000	50 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 633 000	5 246 000	5 428 000	5 611 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	58 000	62 000	12 000	16 000
Total Tangible Assets	5 692 000	5 307 000	5 441 000	5 626 000
Total Fiancial Fixed Assets	912 000	912 000	912 000	912 000
Total Fixed Assets	6 604 000	6 220 000	6 353 000	6 539 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	997 000	37 000	5 000	66 000
Total Current Assets	1 128 000	237 000	276 000	342 000
Total Assets	7 732 000	6 457 000	6 629 000	6 881 000
Total Equity	5 540 000	5 565 000	5 507 000	5 492 000
Short-Term Group Debt	1 063 000	54 000	0	0
Total Long-Term Debt	286 000	655 000	1 006 000	1 335 000
Creditors	718 000	66 000	1 000	43 000
Unpaid Taxes	0	8 000	21 000	4 000
Dividends	109 000	75 000	75 000	0
Other Current Debt	1 000	2 000	0	0
Total Current Debt	1 907 000	237 000	116 000	54 000
Total Equity and Debt	7 732 000	6 457 000	6 629 000	6 881 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,19 %	2,39 %	1,63 %	0,91 %
Debt-to-Equity Ratio	0,05	0,12	0,18	0,24
Operating Profit Margin	25,37 %	37,59 %	31,67 %	28,54 %
Current Ratio	0,59	1	2,38	6,33
Quick Ratio	0,59	1	2,38	6,33
Equity Ratio	0,72	0,86	0,83	0,8
Gross Profit Margin	100 %	100 %	100 %	100 %