SUNDVALL EIENDOM AS

7011 TRONDHEIM

Finances

Return on Equity

5,53 %

Current Ratio

8,9

Debt-to-Equity Ratio

4,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 996 000	3 481 000	3 423 000	3 297 000
Net Income	633 000	878 000	1 182 000	303 000
Total Assets	62 761 000	61 173 000	59 012 000	59 887 000
Total Equity	11 453 000	11 496 000	11 525 000	10 346 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 996 000	3 481 000	3 423 000	3 297 000
Expenditure	1 580 000	1 331 000	735 000	2 260 000
Operating Profit	2 416 000	2 151 000	2 688 000	1 037 000
Financial Income	239 000	136 000	225 000	1 071 000
Financial Costs	1 844 000	1 161 000	1 398 000	1 720 000
Financial Balance	−1 605 000	−1 025 000	−1 173 000	−649 000
Earnings Before Tax	812 000	1 126 000	1 515 000	389 000
Tax	179 000	248 000	333 000	85 000
Net Income	633 000	878 000	1 182 000	303 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 463 000	53 611 000	58 678 000	58 941 000
Total Current Assets	9 298 000	7 562 000	334 000	946 000
Total Assets	62 761 000	61 173 000	59 012 000	59 887 000
Total Retained Equity	11 353 000	11 396 000	11 425 000	10 246 000
Total Equity	11 453 000	11 496 000	11 525 000	10 346 000
Total Long-Term Debt	50 263 000	48 428 000	47 276 000	49 277 000
Total Current Debt	1 045 000	1 249 000	211 000	264 000
Total Equity and Debt	62 761 000	61 173 000	59 012 000	59 887 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 996 000	3 481 000	3 423 000	3 291 000
Other Income	0	0	0	6 000
Revenue	3 996 000	3 481 000	3 423 000	3 297 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	270 000	270 000	270 000	270 000
Impairment	0	0	0	0
Expenditure	1 580 000	1 331 000	735 000	2 260 000
Operating Profit	2 416 000	2 151 000	2 688 000	1 037 000
Financial Income	239 000	136 000	225 000	1 071 000
Financial Costs	1 844 000	1 161 000	1 398 000	1 720 000
Financial Balance	−1 605 000	−1 025 000	−1 173 000	−649 000
Dividends	0	0	0	0
Net Income	633 000	878 000	1 182 000	303 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	0	0	316 000
Real Eastate	18 757 000	19 026 000	19 296 000	19 566 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 757 000	19 026 000	19 296 000	19 566 000
Total Fiancial Fixed Assets	34 703 000	34 585 000	39 382 000	39 059 000
Total Fixed Assets	53 463 000	53 611 000	58 678 000	58 941 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	9 298 000	7 562 000	334 000	946 000
Total Assets	62 761 000	61 173 000	59 012 000	59 887 000
Total Equity	11 453 000	11 496 000	11 525 000	10 346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	50 263 000	48 428 000	47 276 000	49 277 000
Creditors	49 000	25 000	12 000	67 000
Unpaid Taxes	129 000	60 000	133 000	93 000
Dividends	0	0	0	0
Other Current Debt	866 000	1 164 000	66 000	104 000
Total Current Debt	1 045 000	1 249 000	211 000	264 000
Total Equity and Debt	62 761 000	61 173 000	59 012 000	59 887 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,53 %	7,64 %	10,26 %	2,93 %
Debt-to-Equity Ratio	4,39	4,21	4,1	4,76
Operating Profit Margin	60,46 %	61,79 %	78,53 %	31,45 %
Current Ratio	8,9	6,05	1,58	3,58
Quick Ratio	8,9	6,05	1,58	3,58
Equity Ratio	0,18	0,19	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %