SKORPA EIENDOM AS

6509 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

−0,42 %

Current Ratio

34,86

Debt-to-Equity Ratio

4,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	50 000	0	2 087 000	17 939 000
Net Income	−142 000	−172 000	−438 000	−492 000
Total Assets	203 065 000	183 167 000	168 821 000	155 244 000
Total Equity	33 808 000	33 949 000	28 121 000	28 559 000

Income (NOK)	2022	2021	2020	2019
Revenue	50 000	0	2 087 000	17 939 000
Expenditure	230 000	209 000	2 649 000	18 582 000
Operating Profit	−180 000	−209 000	−562 000	−643 000
Financial Income	5 000	1 000	0	12 000
Financial Costs	7 000	12 000	0	0
Financial Balance	−2 000	−11 000	0	12 000
Earnings Before Tax	−182 000	−220 000	−562 000	−631 000
Tax	−40 000	−48 000	−124 000	−139 000
Net Income	−142 000	−172 000	−438 000	−492 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	619 000	579 000	530 000	154 577 000
Total Current Assets	202 446 000	182 588 000	168 290 000	667 000
Total Assets	203 065 000	183 167 000	168 821 000	155 244 000
Total Retained Equity	−2 192 000	−2 051 000	−1 879 000	−1 441 000
Total Equity	33 808 000	33 949 000	28 121 000	28 559 000
Total Long-Term Debt	163 450 000	147 765 000	136 455 000	126 226 000
Total Current Debt	5 807 000	1 452 000	4 245 000	459 000
Total Equity and Debt	203 065 000	183 167 000	168 821 000	155 244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 000	0	2 087 000	17 939 000
Other Income	0	0	0	0
Revenue	50 000	0	2 087 000	17 939 000
Cost of Goods Sold	0	0	2 438 000	18 315 000
Salary Costs	0	1 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	230 000	209 000	2 649 000	18 582 000
Operating Profit	−180 000	−209 000	−562 000	−643 000
Financial Income	5 000	1 000	0	12 000
Financial Costs	7 000	12 000	0	0
Financial Balance	−2 000	−11 000	0	12 000
Dividends	0	0	0	0
Net Income	−142 000	−172 000	−438 000	−492 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	619 000	579 000	530 000	407 000
Real Eastate	0	0	0	154 170 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	154 170 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	619 000	579 000	530 000	154 577 000
Stock	202 060 000	182 180 000	167 572 000	0
Total Investments	0	0	0	0
Cash, Bank	119 000	159 000	0	0
Total Current Assets	202 446 000	182 588 000	168 290 000	667 000
Total Assets	203 065 000	183 167 000	168 821 000	155 244 000
Total Equity	33 808 000	33 949 000	28 121 000	28 559 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	163 450 000	147 765 000	136 455 000	126 226 000
Creditors	5 269 000	1 125 000	2 818 000	458 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	538 000	326 000	1 427 000	1 000
Total Current Debt	5 807 000	1 452 000	4 245 000	459 000
Total Equity and Debt	203 065 000	183 167 000	168 821 000	155 244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,42 %	−0,51 %	−1,56 %	−1,72 %
Debt-to-Equity Ratio	4,83	4,35	4,85	4,42
Operating Profit Margin	−360 %	-	−26,93 %	−3,58 %
Current Ratio	34,86	125,75	39,64	1,45
Quick Ratio	−1,03	−1,01	−1,03	1,45
Equity Ratio	0,17	0,19	0,17	0,18
Gross Profit Margin	100 %	-	−16,82 %	−2,1 %