SANDVIK ENERGI AS

9311 BRØSTADBOTN

Finances

Share Ownership

Return on Equity

10,2 %

Current Ratio

0,01

Debt-to-Equity Ratio

−1,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	591 000	1 081 000	265 000	1 436 000
Net Income	−370 000	125 000	−630 000	559 000
Total Assets	8 978 000	9 440 000	9 789 000	10 835 000
Total Equity	−3 626 000	−3 257 000	−3 382 000	−2 752 000

Income (NOK)	2022	2021	2020	2019
Revenue	591 000	1 081 000	265 000	1 436 000
Expenditure	620 000	660 000	541 000	501 000
Operating Profit	−29 000	421 000	−275 000	935 000
Financial Income	0	0	0	14 000
Financial Costs	340 000	295 000	355 000	391 000
Financial Balance	−340 000	−295 000	−355 000	−377 000
Earnings Before Tax	−370 000	125 000	−630 000	559 000
Tax	0	0	0	0
Net Income	−370 000	125 000	−630 000	559 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 917 000	9 213 000	9 546 000	9 726 000
Total Current Assets	61 000	228 000	243 000	1 109 000
Total Assets	8 978 000	9 440 000	9 789 000	10 835 000
Total Retained Equity	−3 730 000	−3 361 000	−3 486 000	−2 856 000
Total Equity	−3 626 000	−3 257 000	−3 382 000	−2 752 000
Total Long-Term Debt	7 010 000	7 084 000	7 507 000	7 887 000
Total Current Debt	5 594 000	5 613 000	5 665 000	5 701 000
Total Equity and Debt	8 978 000	9 440 000	9 789 000	10 835 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	591 000	1 057 000	265 000	1 436 000
Other Income	0	24 000	0	0
Revenue	591 000	1 081 000	265 000	1 436 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	5 000	0	0
Depreciation	256 000	256 000	269 000	269 000
Impairment	0	0	0	0
Expenditure	620 000	660 000	541 000	501 000
Operating Profit	−29 000	421 000	−275 000	935 000
Financial Income	0	0	0	14 000
Financial Costs	340 000	295 000	355 000	391 000
Financial Balance	−340 000	−295 000	−355 000	−377 000
Dividends	0	0	0	0
Net Income	−370 000	125 000	−630 000	559 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 907 000	9 163 000	9 419 000	9 675 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	38 000	51 000
Total Tangible Assets	8 907 000	9 163 000	9 457 000	9 726 000
Total Fiancial Fixed Assets	10 000	49 000	89 000	0
Total Fixed Assets	8 917 000	9 213 000	9 546 000	9 726 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	156 000	206 000	977 000
Total Current Assets	61 000	228 000	243 000	1 109 000
Total Assets	8 978 000	9 440 000	9 789 000	10 835 000
Total Equity	−3 626 000	−3 257 000	−3 382 000	−2 752 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 010 000	7 084 000	7 507 000	7 887 000
Creditors	15 000	23 000	21 000	12 000
Unpaid Taxes	16 000	33 000	0	34 000
Dividends	0	0	0	0
Other Current Debt	5 563 000	5 558 000	5 643 000	5 655 000
Total Current Debt	5 594 000	5 613 000	5 665 000	5 701 000
Total Equity and Debt	8 978 000	9 440 000	9 789 000	10 835 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,2 %	−3,84 %	18,63 %	−20,31 %
Debt-to-Equity Ratio	−1,93	−2,18	−2,22	−2,87
Operating Profit Margin	−4,91 %	38,95 %	−103,77 %	65,11 %
Current Ratio	0,01	0,04	0,04	0,19
Quick Ratio	0,01	0,04	0,04	0,19
Equity Ratio	−0,4	−0,35	−0,35	−0,25
Gross Profit Margin	100 %	100 %	100 %	100 %