SJ EIENDOM AS

7900 RØRVIK

Finances

Return on Equity

198,88 %

Current Ratio

1,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	436 000	420 000	420 000	420 000
Net Income	10 495 000	169 000	829 000	521 000
Total Assets	8 405 000	2 922 000	3 367 000	3 065 000
Total Equity	5 277 000	1 782 000	1 614 000	1 284 000

Income (NOK)	2022	2021	2020	2019
Revenue	436 000	420 000	420 000	420 000
Expenditure	324 000	160 000	256 000	167 000
Operating Profit	113 000	260 000	164 000	253 000
Financial Income	10 468 000	0	750 000	375 000
Financial Costs	28 000	44 000	56 000	62 000
Financial Balance	10 440 000	−44 000	694 000	313 000
Earnings Before Tax	10 552 000	216 000	858 000	565 000
Tax	58 000	48 000	29 000	44 000
Net Income	10 495 000	169 000	829 000	521 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 311 000	2 399 000	2 487 000	2 586 000
Total Current Assets	4 095 000	524 000	880 000	479 000
Total Assets	8 405 000	2 922 000	3 367 000	3 065 000
Total Retained Equity	5 137 000	1 642 000	1 474 000	1 144 000
Total Equity	5 277 000	1 782 000	1 614 000	1 284 000
Total Long-Term Debt	0	1 025 000	1 183 000	1 332 000
Total Current Debt	3 128 000	115 000	570 000	448 000
Total Equity and Debt	8 405 000	2 922 000	3 367 000	3 065 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	436 000	420 000	420 000	420 000
Revenue	436 000	420 000	420 000	420 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	86 000	105 000	105 000	105 000
Impairment	0	0	0	0
Expenditure	324 000	160 000	256 000	167 000
Operating Profit	113 000	260 000	164 000	253 000
Financial Income	10 468 000	0	750 000	375 000
Financial Costs	28 000	44 000	56 000	62 000
Financial Balance	10 440 000	−44 000	694 000	313 000
Dividends	3 000 000	0	500 000	375 000
Net Income	10 495 000	169 000	829 000	521 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	74 000	66 000	49 000	43 000
Real Eastate	2 080 000	2 166 000	2 271 000	2 376 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 080 000	2 166 000	2 271 000	2 376 000
Total Fiancial Fixed Assets	2 156 000	166 000	166 000	166 000
Total Fixed Assets	4 311 000	2 399 000	2 487 000	2 586 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 087 000	524 000	117 000	102 000
Total Current Assets	4 095 000	524 000	880 000	479 000
Total Assets	8 405 000	2 922 000	3 367 000	3 065 000
Total Equity	5 277 000	1 782 000	1 614 000	1 284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 025 000	1 183 000	1 332 000
Creditors	12 000	27 000	19 000	2 000
Unpaid Taxes	52 000	15 000	17 000	16 000
Dividends	3 000 000	0	500 000	375 000
Other Current Debt	−1 000	9 000	0	0
Total Current Debt	3 128 000	115 000	570 000	448 000
Total Equity and Debt	8 405 000	2 922 000	3 367 000	3 065 000

Financial indicators	2022	2021	2020	2019
Return on Equity	198,88 %	9,48 %	51,36 %	40,58 %
Debt-to-Equity Ratio	0	0,58	0,73	1,04
Operating Profit Margin	25,92 %	61,9 %	39,05 %	60,24 %
Current Ratio	1,31	4,56	1,54	1,07
Quick Ratio	1,31	4,56	1,54	1,07
Equity Ratio	0,63	0,61	0,48	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %