SIMS EIENDOM AS

7160 BJUGN

Finances

Share Ownership

Return on Equity

72,04 %

Current Ratio

0,9

Debt-to-Equity Ratio

15,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	333 000	552 000	343 000	333 000
Net Income	268 000	−71 000	35 000	158 000
Total Assets	7 359 000	5 947 000	4 986 000	1 779 000
Total Equity	372 000	104 000	176 000	928 000

Income (NOK)	2022	2021	2020	2019
Revenue	333 000	552 000	343 000	333 000
Expenditure	−229 000	437 000	219 000	86 000
Operating Profit	563 000	114 000	124 000	247 000
Financial Income	0	0	0	0
Financial Costs	239 000	186 000	79 000	45 000
Financial Balance	−239 000	−186 000	−79 000	−45 000
Earnings Before Tax	324 000	−71 000	45 000	202 000
Tax	55 000	0	10 000	44 000
Net Income	268 000	−71 000	35 000	158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 184 000	5 824 000	4 094 000	1 644 000
Total Current Assets	1 175 000	123 000	892 000	135 000
Total Assets	7 359 000	5 947 000	4 986 000	1 779 000
Total Retained Equity	197 000	−71 000	1 000	828 000
Total Equity	372 000	104 000	176 000	928 000
Total Long-Term Debt	5 679 000	5 834 000	4 332 000	804 000
Total Current Debt	1 308 000	9 000	479 000	47 000
Total Equity and Debt	7 359 000	5 947 000	4 986 000	1 779 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	333 000	552 000	343 000	333 000
Revenue	333 000	552 000	343 000	333 000
Cost of Goods Sold	20 000	5 000	0	0
Salary Costs	1 232 000	0	0	0
Depreciation	22 000	0	0	0
Impairment	0	0	0	0
Expenditure	−229 000	437 000	219 000	86 000
Operating Profit	563 000	114 000	124 000	247 000
Financial Income	0	0	0	0
Financial Costs	239 000	186 000	79 000	45 000
Financial Balance	−239 000	−186 000	−79 000	−45 000
Dividends	0	0	464 000	0
Net Income	268 000	−71 000	35 000	158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 824 000	5 824 000	4 094 000	1 644 000
Machinery and Plant Facilities	360 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 184 000	5 824 000	4 094 000	1 644 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 184 000	5 824 000	4 094 000	1 644 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	193 000	108 000	880 000	116 000
Total Current Assets	1 175 000	123 000	892 000	135 000
Total Assets	7 359 000	5 947 000	4 986 000	1 779 000
Total Equity	372 000	104 000	176 000	928 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 679 000	5 834 000	4 332 000	804 000
Creditors	50 000	5 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	464 000	0
Other Current Debt	1 217 000	4 000	5 000	2 000
Total Current Debt	1 308 000	9 000	479 000	47 000
Total Equity and Debt	7 359 000	5 947 000	4 986 000	1 779 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,04 %	−68,27 %	19,89 %	17,03 %
Debt-to-Equity Ratio	15,27	56,1	24,61	0,87
Operating Profit Margin	169,07 %	20,65 %	36,15 %	74,17 %
Current Ratio	0,9	13,67	1,86	2,87
Quick Ratio	0,9	13,67	1,86	2,87
Equity Ratio	0,05	0,02	0,04	0,52
Gross Profit Margin	93,99 %	99,09 %	100 %	100 %