SKUNDBERGJORDET BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

5,96 %

Current Ratio

12,81

Debt-to-Equity Ratio

3,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 041 000	966 000	985 000	970 000
Net Income	197 000	441 000	390 000	329 000
Total Assets	15 187 000	14 734 000	14 654 000	14 586 000
Total Equity	3 307 000	3 110 000	2 668 000	2 278 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 041 000	966 000	985 000	970 000
Expenditure	624 000	395 000	405 000	393 000
Operating Profit	417 000	570 000	581 000	578 000
Financial Income	3 000	3 000	3 000	5 000
Financial Costs	224 000	132 000	194 000	253 000
Financial Balance	−221 000	−129 000	−191 000	−248 000
Earnings Before Tax	197 000	441 000	390 000	329 000
Tax	0	0	0	0
Net Income	197 000	441 000	390 000	329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 777 000	14 472 000	14 452 000	14 410 000
Total Current Assets	410 000	262 000	202 000	176 000
Total Assets	15 187 000	14 734 000	14 654 000	14 586 000
Total Retained Equity	3 252 000	3 055 000	2 613 000	2 223 000
Total Equity	3 307 000	3 110 000	2 668 000	2 278 000
Total Long-Term Debt	11 848 000	11 600 000	11 961 000	12 296 000
Total Current Debt	32 000	24 000	25 000	12 000
Total Equity and Debt	15 187 000	14 734 000	14 654 000	14 586 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 041 000	966 000	985 000	970 000
Revenue	1 041 000	966 000	985 000	970 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	40 000	36 000	39 000
Depreciation	15 000	7 000	5 000	0
Impairment	0	0	0	0
Expenditure	624 000	395 000	405 000	393 000
Operating Profit	417 000	570 000	581 000	578 000
Financial Income	3 000	3 000	3 000	5 000
Financial Costs	224 000	132 000	194 000	253 000
Financial Balance	−221 000	−129 000	−191 000	−248 000
Dividends	0	0	0	0
Net Income	197 000	441 000	390 000	329 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 410 000	14 472 000	14 452 000	14 410 000
Machinery and Plant Facilities	367 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 777 000	14 472 000	14 452 000	14 410 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 777 000	14 472 000	14 452 000	14 410 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	365 000	221 000	153 000	144 000
Total Current Assets	410 000	262 000	202 000	176 000
Total Assets	15 187 000	14 734 000	14 654 000	14 586 000
Total Equity	3 307 000	3 110 000	2 668 000	2 278 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 848 000	11 600 000	11 961 000	12 296 000
Creditors	32 000	24 000	11 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	14 000	0
Total Current Debt	32 000	24 000	25 000	12 000
Total Equity and Debt	15 187 000	14 734 000	14 654 000	14 586 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,96 %	14,18 %	14,62 %	14,44 %
Debt-to-Equity Ratio	3,58	3,73	4,48	5,4
Operating Profit Margin	40,06 %	59,01 %	58,98 %	59,59 %
Current Ratio	12,81	10,92	8,08	14,67
Quick Ratio	12,81	10,92	8,08	14,67
Equity Ratio	0,22	0,21	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %