SIVAFJORDEN EIENDOM AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

−144,81 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 000	709 000	1 617 000	97 310 000
Net Income	−90 751 000	8 425 000	406 000	93 020 000
Total Assets	62 670 000	153 423 000	168 827 000	172 566 000
Total Equity	62 670 000	153 421 000	153 732 000	153 326 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 000	709 000	1 617 000	97 310 000
Expenditure	508 000	833 000	4 387 000	6 891 000
Operating Profit	−499 000	−125 000	−2 770 000	90 419 000
Financial Income	5 099 000	4 658 000	3 539 000	614 000
Financial Costs	94 201 000	196 000	363 000	3 783 000
Financial Balance	−89 102 000	4 462 000	3 176 000	−3 169 000
Earnings Before Tax	−89 600 000	4 337 000	406 000	87 250 000
Tax	1 150 000	−4 088 000	0	−5 770 000
Net Income	−90 751 000	8 425 000	406 000	93 020 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 252 000	122 230 000	143 967 000	145 873 000
Total Current Assets	35 418 000	31 193 000	24 860 000	26 692 000
Total Assets	62 670 000	153 423 000	168 827 000	172 566 000
Total Retained Equity	−59 781 000	30 970 000	56 275 000	55 870 000
Total Equity	62 670 000	153 421 000	153 732 000	153 326 000
Total Long-Term Debt	0	0	15 075 000	15 975 000
Total Current Debt	0	2 000	20 000	3 265 000
Total Equity and Debt	62 670 000	153 423 000	168 827 000	172 566 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 000	709 000	1 617 000	97 310 000
Revenue	9 000	709 000	1 617 000	97 310 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	1 197 000	2 351 000
Impairment	0	0	0	0
Expenditure	508 000	833 000	4 387 000	6 891 000
Operating Profit	−499 000	−125 000	−2 770 000	90 419 000
Financial Income	5 099 000	4 658 000	3 539 000	614 000
Financial Costs	94 201 000	196 000	363 000	3 783 000
Financial Balance	−89 102 000	4 462 000	3 176 000	−3 169 000
Dividends	0	0	0	0
Net Income	−90 751 000	8 425 000	406 000	93 020 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	1 150 000	0	0
Real Eastate	0	0	19 065 000	19 751 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	128 000	122 000
Total Tangible Assets	0	0	19 192 000	19 873 000
Total Fiancial Fixed Assets	27 252 000	121 079 000	124 775 000	126 000 000
Total Fixed Assets	27 252 000	122 230 000	143 967 000	145 873 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	35 418 000	31 193 000	24 860 000	26 692 000
Total Assets	62 670 000	153 423 000	168 827 000	172 566 000
Total Equity	62 670 000	153 421 000	153 732 000	153 326 000
Short-Term Group Debt	0	0	0	2 918 000
Total Long-Term Debt	0	0	15 075 000	15 975 000
Creditors	0	0	20 000	347 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	2 000	0	0
Total Current Debt	0	2 000	20 000	3 265 000
Total Equity and Debt	62 670 000	153 423 000	168 827 000	172 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−144,81 %	5,49 %	0,26 %	60,67 %
Debt-to-Equity Ratio	0	0	0,1	0,1
Operating Profit Margin	−5 544,44 %	−17,63 %	−171,3 %	92,92 %
Current Ratio	-	15 596,5	1 243	8,18
Quick Ratio	-	15 596,5	1 243	8,18
Equity Ratio	1	1	0,91	0,89
Gross Profit Margin	100 %	100 %	100 %	100 %