SARSIA DEVELOPMENT AS

5153 BØNES

Finances

Return on Equity

0,25 %

Current Ratio

14,73

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	41 000	535 000	14 292 000	2 115 000
Total Assets	17 391 000	17 741 000	23 603 000	41 638 000
Total Equity	16 213 000	16 172 000	18 268 000	34 932 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	1 841 000	508 000	2 116 000	627 000
Operating Profit	−1 841 000	−508 000	−2 116 000	−627 000
Financial Income	10 000	4 838 000	14 697 000	7 204 000
Financial Costs	−1 873 000	3 794 000	−1 711 000	4 462 000
Financial Balance	1 883 000	1 044 000	16 408 000	2 742 000
Earnings Before Tax	41 000	535 000	14 292 000	2 115 000
Tax	0	0	0	0
Net Income	41 000	535 000	14 292 000	2 115 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	44 000	44 000	4 608 000	24 415 000
Total Current Assets	17 347 000	17 698 000	18 995 000	17 223 000
Total Assets	17 391 000	17 741 000	23 603 000	41 638 000
Total Retained Equity	−37 278 000	−37 320 000	−36 251 000	−36 251 000
Total Equity	16 213 000	16 172 000	18 268 000	34 932 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 178 000	1 570 000	5 335 000	6 706 000
Total Equity and Debt	17 391 000	17 741 000	23 603 000	41 638 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	137 000	68 000	66 000	205 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 841 000	508 000	2 116 000	627 000
Operating Profit	−1 841 000	−508 000	−2 116 000	−627 000
Financial Income	10 000	4 838 000	14 697 000	7 204 000
Financial Costs	−1 873 000	3 794 000	−1 711 000	4 462 000
Financial Balance	1 883 000	1 044 000	16 408 000	2 742 000
Dividends	0	1 530 000	18 753 000	6 642 000
Net Income	41 000	535 000	14 292 000	2 115 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	44 000	44 000	4 608 000	24 415 000
Total Fixed Assets	44 000	44 000	4 608 000	24 415 000
Stock	0	0	0	0
Total Investments	17 239 000	14 803 000	17 216 000	17 216 000
Cash, Bank	108 000	2 895 000	1 778 000	7 000
Total Current Assets	17 347 000	17 698 000	18 995 000	17 223 000
Total Assets	17 391 000	17 741 000	23 603 000	41 638 000
Total Equity	16 213 000	16 172 000	18 268 000	34 932 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	8 000	452 000	8 000
Unpaid Taxes	0	0	0	0
Dividends	0	1 530 000	18 753 000	6 642 000
Other Current Debt	1 178 000	1 562 000	4 882 000	6 698 000
Total Current Debt	1 178 000	1 570 000	5 335 000	6 706 000
Total Equity and Debt	17 391 000	17 741 000	23 603 000	41 638 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,25 %	3,31 %	78,24 %	6,05 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	14,73	11,27	3,56	2,57
Quick Ratio	14,73	11,27	3,56	2,57
Equity Ratio	0,93	0,91	0,77	0,84
Gross Profit Margin	-	-	-	-