SARTOR UTVIKLING AS

5353 STRAUME

Finances

Share Ownership

Return on Equity

18,19 %

Current Ratio

0,04

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	247 000	205 000	129 000	6 389 000
Net Income	155 000	130 000	124 000	4 926 000
Total Assets	4 007 000	5 187 000	3 424 000	8 237 000
Total Equity	852 000	1 584 000	499 000	1 643 000

Income (NOK)	2022	2021	2020	2019
Revenue	247 000	205 000	129 000	6 389 000
Expenditure	20 000	39 000	26 000	33 000
Operating Profit	227 000	167 000	103 000	6 357 000
Financial Income	0	0	56 000	19 000
Financial Costs	29 000	0	0	60 000
Financial Balance	−29 000	0	56 000	−41 000
Earnings Before Tax	198 000	167 000	159 000	6 315 000
Tax	44 000	37 000	35 000	1 389 000
Net Income	155 000	130 000	124 000	4 926 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 918 000	3 000 000	3 000 000	3 000 000
Total Current Assets	89 000	2 187 000	424 000	5 237 000
Total Assets	4 007 000	5 187 000	3 424 000	8 237 000
Total Retained Equity	0	0	0	396 000
Total Equity	852 000	1 584 000	499 000	1 643 000
Total Long-Term Debt	826 000	1 032 000	1 290 000	1 613 000
Total Current Debt	2 329 000	2 570 000	1 635 000	4 981 000
Total Equity and Debt	4 007 000	5 187 000	3 424 000	8 237 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	247 000	205 000	129 000	6 389 000
Revenue	247 000	205 000	129 000	6 389 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	39 000	26 000	33 000
Operating Profit	227 000	167 000	103 000	6 357 000
Financial Income	0	0	56 000	19 000
Financial Costs	29 000	0	0	60 000
Financial Balance	−29 000	0	56 000	−41 000
Dividends	0	0	0	0
Net Income	155 000	130 000	124 000	4 926 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 918 000	3 000 000	3 000 000	3 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 918 000	3 000 000	3 000 000	3 000 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 918 000	3 000 000	3 000 000	3 000 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	89 000	49 000	127 000	3 000
Total Current Assets	89 000	2 187 000	424 000	5 237 000
Total Assets	4 007 000	5 187 000	3 424 000	8 237 000
Total Equity	852 000	1 584 000	499 000	1 643 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	826 000	1 032 000	1 290 000	1 613 000
Creditors	0	28 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 329 000	2 543 000	1 635 000	4 981 000
Total Current Debt	2 329 000	2 570 000	1 635 000	4 981 000
Total Equity and Debt	4 007 000	5 187 000	3 424 000	8 237 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,19 %	8,21 %	24,85 %	299,82 %
Debt-to-Equity Ratio	0,97	0,65	2,59	0,98
Operating Profit Margin	91,9 %	81,46 %	79,84 %	99,5 %
Current Ratio	0,04	0,85	0,26	1,05
Quick Ratio	0,04	0,85	0,26	1,05
Equity Ratio	0,21	0,31	0,15	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %