SKARSLIA EIENDOM AS

3540 NESBYEN

Finances

Return on Equity

129,85 %

Current Ratio

0,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 829 000	1 012 000	496 000	861 000
Net Income	3 589 000	368 000	140 000	116 000
Total Assets	4 658 000	2 777 000	2 885 000	3 178 000
Total Equity	2 764 000	1 274 000	906 000	765 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 829 000	1 012 000	496 000	861 000
Expenditure	1 886 000	500 000	328 000	666 000
Operating Profit	4 943 000	512 000	167 000	194 000
Financial Income	0	0	0	0
Financial Costs	125 000	39 000	46 000	46 000
Financial Balance	−125 000	−39 000	−46 000	−46 000
Earnings Before Tax	4 819 000	472 000	122 000	148 000
Tax	1 229 000	104 000	−19 000	33 000
Net Income	3 589 000	368 000	140 000	116 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 114 000	2 405 000	2 655 000	2 912 000
Total Current Assets	544 000	372 000	230 000	266 000
Total Assets	4 658 000	2 777 000	2 885 000	3 178 000
Total Retained Equity	2 664 000	1 174 000	806 000	665 000
Total Equity	2 764 000	1 274 000	906 000	765 000
Total Long-Term Debt	0	561 000	626 000	656 000
Total Current Debt	1 895 000	942 000	1 354 000	1 756 000
Total Equity and Debt	4 658 000	2 777 000	2 885 000	3 178 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 791 000	645 000	0	57 000
Other Income	38 000	367 000	496 000	804 000
Revenue	6 829 000	1 012 000	496 000	861 000
Cost of Goods Sold	0	0	0	67 000
Salary Costs	0	0	0	0
Depreciation	285 000	250 000	256 000	162 000
Impairment	0	0	0	0
Expenditure	1 886 000	500 000	328 000	666 000
Operating Profit	4 943 000	512 000	167 000	194 000
Financial Income	0	0	0	0
Financial Costs	125 000	39 000	46 000	46 000
Financial Balance	−125 000	−39 000	−46 000	−46 000
Dividends	2 100 000	0	0	0
Net Income	3 589 000	368 000	140 000	116 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 079 000	2 235 000	2 385 000	2 542 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	485 000	120 000	220 000	320 000
Total Tangible Assets	2 564 000	2 355 000	2 605 000	2 862 000
Total Fiancial Fixed Assets	1 550 000	50 000	50 000	50 000
Total Fixed Assets	4 114 000	2 405 000	2 655 000	2 912 000
Stock	226 000	226 000	226 000	226 000
Total Investments	0	0	0	0
Cash, Bank	220 000	3 000	5 000	41 000
Total Current Assets	544 000	372 000	230 000	266 000
Total Assets	4 658 000	2 777 000	2 885 000	3 178 000
Total Equity	2 764 000	1 274 000	906 000	765 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	561 000	626 000	656 000
Creditors	−349 000	121 000	253 000	487 000
Unpaid Taxes	892 000	0	0	0
Dividends	2 100 000	0	0	0
Other Current Debt	−1 833 000	680 000	1 040 000	1 224 000
Total Current Debt	1 895 000	942 000	1 354 000	1 756 000
Total Equity and Debt	4 658 000	2 777 000	2 885 000	3 178 000

Financial indicators	2022	2021	2020	2019
Return on Equity	129,85 %	28,89 %	15,45 %	15,16 %
Debt-to-Equity Ratio	0	0,44	0,69	0,86
Operating Profit Margin	72,38 %	50,59 %	33,67 %	22,53 %
Current Ratio	0,29	0,39	0,17	0,15
Quick Ratio	0,33	0,52	0,2	0,17
Equity Ratio	0,59	0,46	0,31	0,24
Gross Profit Margin	100 %	100 %	100 %	92,22 %