SKOGVANG EIENDOM AS

3158 ANDEBU

Finances

Share Ownership

Return on Equity

25,84 %

Current Ratio

1,85

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 323 000	2 692 000	2 091 000	2 046 000
Net Income	1 153 000	1 002 000	621 000	824 000
Total Assets	6 965 000	6 760 000	6 229 000	5 757 000
Total Equity	4 462 000	4 559 000	3 557 000	2 935 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 323 000	2 692 000	2 091 000	2 046 000
Expenditure	1 759 000	1 281 000	1 311 000	918 000
Operating Profit	1 565 000	1 410 000	779 000	1 128 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	87 000	50 000	60 000	73 000
Financial Balance	−86 000	−49 000	−59 000	−73 000
Earnings Before Tax	1 479 000	1 361 000	720 000	1 056 000
Tax	325 000	359 000	99 000	232 000
Net Income	1 153 000	1 002 000	621 000	824 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 489 000	3 528 000	3 764 000	4 141 000
Total Current Assets	2 476 000	3 232 000	2 466 000	1 615 000
Total Assets	6 965 000	6 760 000	6 229 000	5 757 000
Total Retained Equity	4 362 000	4 459 000	3 457 000	2 835 000
Total Equity	4 462 000	4 559 000	3 557 000	2 935 000
Total Long-Term Debt	1 161 000	797 000	1 126 000	1 437 000
Total Current Debt	1 342 000	1 404 000	1 547 000	1 384 000
Total Equity and Debt	6 965 000	6 760 000	6 229 000	5 757 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 323 000	2 692 000	2 091 000	2 046 000
Revenue	3 323 000	2 692 000	2 091 000	2 046 000
Cost of Goods Sold	284 000	215 000	0	0
Salary Costs	0	0	0	0
Depreciation	687 000	474 000	465 000	342 000
Impairment	0	0	0	0
Expenditure	1 759 000	1 281 000	1 311 000	918 000
Operating Profit	1 565 000	1 410 000	779 000	1 128 000
Financial Income	1 000	1 000	1 000	0
Financial Costs	87 000	50 000	60 000	73 000
Financial Balance	−86 000	−49 000	−59 000	−73 000
Dividends	1 250 000	0	0	0
Net Income	1 153 000	1 002 000	621 000	824 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	21 000	72 000	70 000	0
Real Eastate	2 661 000	2 714 000	2 802 000	3 001 000
Machinery and Plant Facilities	104 000	163 000	223 000	282 000
Fixtures	1 703 000	580 000	669 000	858 000
Total Tangible Assets	4 469 000	3 457 000	3 694 000	4 141 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 489 000	3 528 000	3 764 000	4 141 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 438 000	3 185 000	2 438 000	1 497 000
Total Current Assets	2 476 000	3 232 000	2 466 000	1 615 000
Total Assets	6 965 000	6 760 000	6 229 000	5 757 000
Total Equity	4 462 000	4 559 000	3 557 000	2 935 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 161 000	797 000	1 126 000	1 437 000
Creditors	62 000	104 000	43 000	14 000
Unpaid Taxes	0	0	0	0
Dividends	1 250 000	0	0	0
Other Current Debt	−245 000	969 000	1 321 000	1 185 000
Total Current Debt	1 342 000	1 404 000	1 547 000	1 384 000
Total Equity and Debt	6 965 000	6 760 000	6 229 000	5 757 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,84 %	21,98 %	17,46 %	28,07 %
Debt-to-Equity Ratio	0,26	0,17	0,32	0,49
Operating Profit Margin	47,1 %	52,38 %	37,25 %	55,13 %
Current Ratio	1,85	2,3	1,59	1,17
Quick Ratio	1,85	2,3	1,59	1,17
Equity Ratio	0,64	0,67	0,57	0,51
Gross Profit Margin	91,45 %	92,01 %	100 %	100 %