SKEDSMO BUTIKKEIENDOM AS

0661 OSLO

Finances

Share Ownership

Return on Equity

22,13 %

Current Ratio

Debt-to-Equity Ratio

2,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 056 000	4 026 000	3 978 000	3 772 000
Net Income	1 857 000	1 854 000	1 920 000	1 529 000
Total Assets	29 043 000	35 983 000	32 540 000	32 647 000
Total Equity	8 393 000	6 536 000	6 458 000	6 353 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 056 000	4 026 000	3 978 000	3 772 000
Expenditure	738 000	780 000	974 000	1 195 000
Operating Profit	3 318 000	3 246 000	3 004 000	2 577 000
Financial Income	377 000	229 000	25 000	0
Financial Costs	1 313 000	1 098 000	567 000	617 000
Financial Balance	−936 000	−869 000	−542 000	−617 000
Earnings Before Tax	2 381 000	2 378 000	2 461 000	1 960 000
Tax	524 000	523 000	541 000	431 000
Net Income	1 857 000	1 854 000	1 920 000	1 529 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 043 000	29 579 000	30 114 000	30 649 000
Total Current Assets	0	6 404 000	2 427 000	1 998 000
Total Assets	29 043 000	35 983 000	32 540 000	32 647 000
Total Retained Equity	6 273 000	4 416 000	4 338 000	4 233 000
Total Equity	8 393 000	6 536 000	6 458 000	6 353 000
Total Long-Term Debt	19 533 000	26 770 000	23 323 000	24 257 000
Total Current Debt	1 117 000	2 677 000	2 759 000	2 037 000
Total Equity and Debt	29 043 000	35 983 000	32 540 000	32 647 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	3 772 000
Other Income	4 056 000	4 026 000	3 978 000	0
Revenue	4 056 000	4 026 000	3 978 000	3 772 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	535 000	535 000	535 000	636 000
Impairment	0	0	0	0
Expenditure	738 000	780 000	974 000	1 195 000
Operating Profit	3 318 000	3 246 000	3 004 000	2 577 000
Financial Income	377 000	229 000	25 000	0
Financial Costs	1 313 000	1 098 000	567 000	617 000
Financial Balance	−936 000	−869 000	−542 000	−617 000
Dividends	0	0	0	0
Net Income	1 857 000	1 854 000	1 920 000	1 529 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 043 000	29 579 000	30 114 000	30 649 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 043 000	29 579 000	30 114 000	30 649 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 043 000	29 579 000	30 114 000	30 649 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	6 376 000	2 427 000	0
Total Current Assets	0	6 404 000	2 427 000	1 998 000
Total Assets	29 043 000	35 983 000	32 540 000	32 647 000
Total Equity	8 393 000	6 536 000	6 458 000	6 353 000
Short-Term Group Debt	0	2 278 000	2 327 000	2 029 000
Total Long-Term Debt	19 533 000	26 770 000	23 323 000	24 257 000
Creditors	235 000	22 000	73 000	0
Unpaid Taxes	319 000	304 000	65 000	0
Dividends	0	0	0	0
Other Current Debt	52 000	73 000	294 000	8 000
Total Current Debt	1 117 000	2 677 000	2 759 000	2 037 000
Total Equity and Debt	29 043 000	35 983 000	32 540 000	32 647 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,13 %	28,37 %	29,73 %	24,07 %
Debt-to-Equity Ratio	2,33	4,1	3,61	3,82
Operating Profit Margin	81,8 %	80,63 %	75,52 %	68,32 %
Current Ratio	0	2,39	0,88	0,98
Quick Ratio	0	2,39	0,88	0,98
Equity Ratio	0,29	0,18	0,2	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %