SVEMORKA NÆRINGSBYGG AS

6200 STRANDA

Finances

Share Ownership

Return on Equity

5,99 %

Current Ratio

8,33

Debt-to-Equity Ratio

6,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 353 000	1 288 000	1 279 000	1 259 000
Net Income	121 000	188 000	245 000	195 000
Total Assets	16 233 000	18 305 000	16 898 000	16 358 000
Total Equity	2 020 000	4 081 000	3 893 000	3 058 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 353 000	1 288 000	1 279 000	1 259 000
Expenditure	739 000	548 000	486 000	496 000
Operating Profit	614 000	739 000	793 000	762 000
Financial Income	131 000	57 000	7 000	19 000
Financial Costs	590 000	555 000	486 000	531 000
Financial Balance	−459 000	−498 000	−479 000	−512 000
Earnings Before Tax	155 000	241 000	314 000	250 000
Tax	34 000	53 000	69 000	55 000
Net Income	121 000	188 000	245 000	195 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 784 000	16 850 000	14 784 000	15 025 000
Total Current Assets	1 449 000	1 455 000	2 113 000	1 333 000
Total Assets	16 233 000	18 305 000	16 898 000	16 358 000
Total Retained Equity	130 000	2 191 000	2 003 000	1 758 000
Total Equity	2 020 000	4 081 000	3 893 000	3 058 000
Total Long-Term Debt	14 039 000	14 058 000	12 853 000	13 139 000
Total Current Debt	174 000	166 000	151 000	161 000
Total Equity and Debt	16 233 000	18 305 000	16 898 000	16 358 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 353 000	1 288 000	1 279 000	1 259 000
Revenue	1 353 000	1 288 000	1 279 000	1 259 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	415 000	415 000	415 000	415 000
Impairment	0	0	0	0
Expenditure	739 000	548 000	486 000	496 000
Operating Profit	614 000	739 000	793 000	762 000
Financial Income	131 000	57 000	7 000	19 000
Financial Costs	590 000	555 000	486 000	531 000
Financial Balance	−459 000	−498 000	−479 000	−512 000
Dividends	2 182 000	0	0	0
Net Income	121 000	188 000	245 000	195 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 779 000	14 195 000	14 610 000	15 025 000
Machinery and Plant Facilities	0	175 000	175 000	0
Fixtures	0	0	0	0
Total Tangible Assets	13 779 000	14 369 000	14 784 000	15 025 000
Total Fiancial Fixed Assets	1 005 000	2 481 000	0	0
Total Fixed Assets	14 784 000	16 850 000	14 784 000	15 025 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 449 000	1 455 000	1 357 000	1 333 000
Total Current Assets	1 449 000	1 455 000	2 113 000	1 333 000
Total Assets	16 233 000	18 305 000	16 898 000	16 358 000
Total Equity	2 020 000	4 081 000	3 893 000	3 058 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 039 000	14 058 000	12 853 000	13 139 000
Creditors	28 000	25 000	3 000	1 000
Unpaid Taxes	47 000	47 000	52 000	51 000
Dividends	2 182 000	0	0	0
Other Current Debt	46 000	74 000	97 000	108 000
Total Current Debt	174 000	166 000	151 000	161 000
Total Equity and Debt	16 233 000	18 305 000	16 898 000	16 358 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,99 %	4,61 %	6,29 %	6,38 %
Debt-to-Equity Ratio	6,95	3,44	3,3	4,3
Operating Profit Margin	45,38 %	57,38 %	62 %	60,52 %
Current Ratio	8,33	8,77	13,99	8,28
Quick Ratio	8,33	8,77	13,99	8,28
Equity Ratio	0,12	0,22	0,23	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %