SELMA BORETTSLAG

9020 TROMSDALEN

Finances

Share Ownership

Return on Equity

7,72 %

Current Ratio

6,86

Debt-to-Equity Ratio

1,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 452 000	1 424 000	1 391 000	1 411 000
Net Income	651 000	133 000	737 000	754 000
Total Assets	23 116 000	22 970 000	23 338 000	23 085 000
Total Equity	8 436 000	7 785 000	7 652 000	6 915 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 452 000	1 424 000	1 391 000	1 411 000
Expenditure	741 000	1 241 000	545 000	535 000
Operating Profit	711 000	183 000	845 000	875 000
Financial Income	11 000	3 000	3 000	6 000
Financial Costs	72 000	52 000	111 000	127 000
Financial Balance	−61 000	−49 000	−108 000	−121 000
Earnings Before Tax	711 000	183 000	845 000	875 000
Tax	0	0	0	0
Net Income	651 000	133 000	737 000	754 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 238 000	22 139 000	22 679 000	22 581 000
Total Current Assets	878 000	831 000	659 000	505 000
Total Assets	23 116 000	22 970 000	23 338 000	23 085 000
Total Retained Equity	7 783 000	7 651 000	6 913 000	6 159 000
Total Equity	8 436 000	7 785 000	7 652 000	6 915 000
Total Long-Term Debt	14 552 000	15 055 000	15 565 000	16 045 000
Total Current Debt	128 000	130 000	121 000	126 000
Total Equity and Debt	23 116 000	22 970 000	23 338 000	23 085 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 452 000	1 424 000	1 391 000	1 411 000
Revenue	1 452 000	1 424 000	1 391 000	1 411 000
Cost of Goods Sold	0	0	0	0
Salary Costs	38 000	38 000	33 000	32 000
Depreciation	3 000	3 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	741 000	1 241 000	545 000	535 000
Operating Profit	711 000	183 000	845 000	875 000
Financial Income	11 000	3 000	3 000	6 000
Financial Costs	72 000	52 000	111 000	127 000
Financial Balance	−61 000	−49 000	−108 000	−121 000
Dividends	0	0	0	0
Net Income	651 000	133 000	737 000	754 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 090 000	22 090 000	22 090 000	22 090 000
Machinery and Plant Facilities	10 000	13 000	16 000	20 000
Fixtures	0	0	0	0
Total Tangible Assets	22 100 000	22 103 000	22 106 000	22 110 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 238 000	22 139 000	22 679 000	22 581 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	786 000	750 000	572 000	442 000
Total Current Assets	878 000	831 000	659 000	505 000
Total Assets	23 116 000	22 970 000	23 338 000	23 085 000
Total Equity	8 436 000	7 785 000	7 652 000	6 915 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 552 000	15 055 000	15 565 000	16 045 000
Creditors	72 000	83 000	67 000	58 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	56 000	47 000	54 000	68 000
Total Current Debt	128 000	130 000	121 000	126 000
Total Equity and Debt	23 116 000	22 970 000	23 338 000	23 085 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,72 %	1,71 %	9,63 %	10,9 %
Debt-to-Equity Ratio	1,72	1,93	2,03	2,32
Operating Profit Margin	48,97 %	12,85 %	60,75 %	62,01 %
Current Ratio	6,86	6,39	5,45	4,01
Quick Ratio	6,86	6,39	5,45	4,01
Equity Ratio	0,36	0,34	0,33	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %