F SIIRA EIENDOM AS

7026 TRONDHEIM

Finances

Share Ownership

Return on Equity

17,42 %

Current Ratio

9,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 093 000	992 000	1 166 000
Net Income	541 000	370 000	509 000	529 000
Total Assets	3 362 000	3 376 000	3 032 000	2 819 000
Total Equity	3 106 000	3 210 000	2 839 000	2 330 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 201 000	1 093 000	992 000	1 166 000
Expenditure	493 000	608 000	330 000	480 000
Operating Profit	707 000	485 000	661 000	686 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	3 000	1 000	2 000	0
Financial Balance	0	1 000	−1 000	1 000
Earnings Before Tax	708 000	486 000	660 000	686 000
Tax	167 000	116 000	151 000	157 000
Net Income	541 000	370 000	509 000	529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	935 000	1 046 000	1 115 000	1 182 000
Total Current Assets	2 428 000	2 330 000	1 917 000	1 637 000
Total Assets	3 362 000	3 376 000	3 032 000	2 819 000
Total Retained Equity	2 987 000	3 091 000	2 721 000	2 212 000
Total Equity	3 106 000	3 210 000	2 839 000	2 330 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	256 000	167 000	193 000	489 000
Total Equity and Debt	3 362 000	3 376 000	3 032 000	2 819 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 201 000	0	0	0
Other Income	0	1 093 000	992 000	1 166 000
Revenue	1 201 000	1 093 000	992 000	1 166 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	111 000	109 000	98 000	97 000
Impairment	0	0	0	0
Expenditure	493 000	608 000	330 000	480 000
Operating Profit	707 000	485 000	661 000	686 000
Financial Income	3 000	2 000	1 000	1 000
Financial Costs	3 000	1 000	2 000	0
Financial Balance	0	1 000	−1 000	1 000
Dividends	645 000	0	0	0
Net Income	541 000	370 000	509 000	529 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	889 000	977 000	1 066 000	1 154 000
Machinery and Plant Facilities	26 000	33 000	0	0
Fixtures	20 000	35 000	50 000	28 000
Total Tangible Assets	934 000	1 045 000	1 115 000	1 182 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	935 000	1 046 000	1 115 000	1 182 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 268 000	2 239 000	1 841 000	525 000
Total Current Assets	2 428 000	2 330 000	1 917 000	1 637 000
Total Assets	3 362 000	3 376 000	3 032 000	2 819 000
Total Equity	3 106 000	3 210 000	2 839 000	2 330 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	12 000	0	28 000
Unpaid Taxes	45 000	9 000	11 000	207 000
Dividends	645 000	0	0	0
Other Current Debt	31 000	31 000	31 000	96 000
Total Current Debt	256 000	167 000	193 000	489 000
Total Equity and Debt	3 362 000	3 376 000	3 032 000	2 819 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,42 %	11,53 %	17,93 %	22,7 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	58,87 %	44,37 %	66,63 %	58,83 %
Current Ratio	9,48	13,95	9,93	3,35
Quick Ratio	9,48	13,95	9,93	3,35
Equity Ratio	0,92	0,95	0,94	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %