SUDNDALEN EIENDOM AS

1383 ASKER

Finances

Share Ownership

Return on Equity

60,93 %

Current Ratio

0,03

Debt-to-Equity Ratio

0,58

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 193 000	0	104 000	104 000
Net Income	978 000	−73 000	15 000	16 000
Total Assets	3 726 000	2 588 000	2 618 000	2 731 000
Total Equity	1 605 000	444 000	517 000	502 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 193 000	0	104 000	104 000
Expenditure	35 000	4 000	20 000	20 000
Operating Profit	1 158 000	−4 000	84 000	84 000
Financial Income	0	0	0	0
Financial Costs	25 000	69 000	69 000	68 000
Financial Balance	−25 000	−69 000	−69 000	−68 000
Earnings Before Tax	1 134 000	−73 000	15 000	16 000
Tax	156 000	0	0	0
Net Income	978 000	−73 000	15 000	16 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	3 688 000	2 575 000	2 575 000	2 671 000
Total Current Assets	38 000	14 000	43 000	60 000
Total Assets	3 726 000	2 588 000	2 618 000	2 731 000
Total Retained Equity	1 505 000	−73 000	417 000	402 000
Total Equity	1 605 000	444 000	517 000	502 000
Total Long-Term Debt	932 000	1 356 000	1 356 000	1 496 000
Total Current Debt	1 189 000	788 000	744 000	733 000
Total Equity and Debt	3 726 000	2 588 000	2 618 000	2 731 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	0	104 000	104 000
Other Income	1 193 000	0	0	0
Revenue	1 193 000	0	104 000	104 000
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	35 000	4 000	20 000	20 000
Operating Profit	1 158 000	−4 000	84 000	84 000
Financial Income	0	0	0	0
Financial Costs	25 000	69 000	69 000	68 000
Financial Balance	−25 000	−69 000	−69 000	−68 000
Dividends	0	0	0	0
Net Income	978 000	−73 000	15 000	16 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 495 000	2 495 000	2 591 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	2 495 000	2 495 000	2 591 000
Total Fiancial Fixed Assets	3 688 000	80 000	80 000	80 000
Total Fixed Assets	3 688 000	2 575 000	2 575 000	2 671 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	38 000	14 000	43 000	60 000
Total Current Assets	38 000	14 000	43 000	60 000
Total Assets	3 726 000	2 588 000	2 618 000	2 731 000
Total Equity	1 605 000	444 000	517 000	502 000
Short-Term Group Debt	509 000	0	0	0
Total Long-Term Debt	932 000	1 356 000	1 356 000	1 496 000
Creditors	54 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	470 000	786 000	744 000	733 000
Total Current Debt	1 189 000	788 000	744 000	733 000
Total Equity and Debt	3 726 000	2 588 000	2 618 000	2 731 000

Financial indicators	2021	2020	2019	2018
Return on Equity	60,93 %	−16,44 %	2,9 %	3,19 %
Debt-to-Equity Ratio	0,58	3,05	2,62	2,98
Operating Profit Margin	97,07 %	-	80,77 %	80,77 %
Current Ratio	0,03	0,02	0,06	0,08
Quick Ratio	0,03	0,02	0,06	0,08
Equity Ratio	0,43	0,17	0,2	0,18
Gross Profit Margin	100 %	-	100 %	100 %