SKARP EIGEDOM AS

6854 KAUPANGER

Finances

Share Ownership

Return on Equity

5,79 %

Current Ratio

0,69

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	400 000
Net Income	96 000	109 000	84 000	80 000
Total Assets	4 282 000	4 462 000	4 617 000	4 805 000
Total Equity	1 657 000	1 562 000	1 452 000	1 369 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	400 000
Expenditure	174 000	182 000	200 000	173 000
Operating Profit	226 000	218 000	199 000	227 000
Financial Income	2 000	0	1 000	3 000
Financial Costs	105 000	78 000	93 000	127 000
Financial Balance	−103 000	−78 000	−92 000	−124 000
Earnings Before Tax	123 000	140 000	107 000	102 000
Tax	27 000	31 000	24 000	23 000
Net Income	96 000	109 000	84 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 199 000	4 306 000	4 413 000	4 520 000
Total Current Assets	83 000	156 000	203 000	284 000
Total Assets	4 282 000	4 462 000	4 617 000	4 805 000
Total Retained Equity	653 000	558 000	448 000	365 000
Total Equity	1 657 000	1 562 000	1 452 000	1 369 000
Total Long-Term Debt	2 504 000	2 779 000	3 059 000	3 325 000
Total Current Debt	120 000	121 000	105 000	111 000
Total Equity and Debt	4 282 000	4 462 000	4 617 000	4 805 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	400 000	400 000	400 000	400 000
Other Income	0	0	0	0
Revenue	400 000	400 000	400 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	107 000	107 000	107 000	108 000
Impairment	0	0	0	0
Expenditure	174 000	182 000	200 000	173 000
Operating Profit	226 000	218 000	199 000	227 000
Financial Income	2 000	0	1 000	3 000
Financial Costs	105 000	78 000	93 000	127 000
Financial Balance	−103 000	−78 000	−92 000	−124 000
Dividends	0	0	0	0
Net Income	96 000	109 000	84 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 199 000	4 306 000	4 413 000	4 520 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 199 000	4 306 000	4 413 000	4 520 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 199 000	4 306 000	4 413 000	4 520 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	66 000	140 000	189 000	270 000
Total Current Assets	83 000	156 000	203 000	284 000
Total Assets	4 282 000	4 462 000	4 617 000	4 805 000
Total Equity	1 657 000	1 562 000	1 452 000	1 369 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 504 000	2 779 000	3 059 000	3 325 000
Creditors	2 000	0	1 000	2 000
Unpaid Taxes	92 000	91 000	86 000	94 000
Dividends	0	0	0	0
Other Current Debt	0	2 000	0	0
Total Current Debt	120 000	121 000	105 000	111 000
Total Equity and Debt	4 282 000	4 462 000	4 617 000	4 805 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,79 %	6,98 %	5,79 %	5,84 %
Debt-to-Equity Ratio	1,51	1,78	2,11	2,43
Operating Profit Margin	56,5 %	54,5 %	49,75 %	56,75 %
Current Ratio	0,69	1,29	1,93	2,56
Quick Ratio	0,69	1,29	1,93	2,56
Equity Ratio	0,39	0,35	0,31	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %