SVEIN ERIK LARSEN AS

4050 SOLA

Finances

Return on Equity

8,81 %

Current Ratio

1,73

Debt-to-Equity Ratio

1,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 256 000	6 005 000	6 695 000	4 138 000
Net Income	1 016 000	5 398 000	3 578 000	1 528 000
Total Assets	27 143 000	30 174 000	22 998 000	12 317 000
Total Equity	11 535 000	15 019 000	11 122 000	9 132 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 256 000	6 005 000	6 695 000	4 138 000
Expenditure	1 697 000	2 319 000	3 692 000	2 171 000
Operating Profit	5 559 000	3 686 000	3 003 000	1 966 000
Financial Income	700 000	2 512 000	1 274 000	537 000
Financial Costs	5 471 000	618 000	370 000	857 000
Financial Balance	−4 771 000	1 894 000	904 000	−320 000
Earnings Before Tax	788 000	5 580 000	3 908 000	1 645 000
Tax	−227 000	182 000	330 000	118 000
Net Income	1 016 000	5 398 000	3 578 000	1 528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 152 000	19 156 000	15 638 000	7 745 000
Total Current Assets	3 991 000	11 017 000	7 360 000	4 572 000
Total Assets	27 143 000	30 174 000	22 998 000	12 317 000
Total Retained Equity	11 435 000	14 919 000	11 022 000	9 032 000
Total Equity	11 535 000	15 019 000	11 122 000	9 132 000
Total Long-Term Debt	13 304 000	10 304 000	7 581 000	862 000
Total Current Debt	2 304 000	4 850 000	4 295 000	2 323 000
Total Equity and Debt	27 143 000	30 174 000	22 998 000	12 317 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	231 000	2 697 000	3 226 000	1 624 000
Other Income	7 025 000	3 308 000	3 469 000	2 514 000
Revenue	7 256 000	6 005 000	6 695 000	4 138 000
Cost of Goods Sold	0	0	0	0
Salary Costs	610 000	940 000	866 000	722 000
Depreciation	271 000	332 000	921 000	151 000
Impairment	0	0	0	0
Expenditure	1 697 000	2 319 000	3 692 000	2 171 000
Operating Profit	5 559 000	3 686 000	3 003 000	1 966 000
Financial Income	700 000	2 512 000	1 274 000	537 000
Financial Costs	5 471 000	618 000	370 000	857 000
Financial Balance	−4 771 000	1 894 000	904 000	−320 000
Dividends	4 500 000	1 500 000	1 588 000	1 200 000
Net Income	1 016 000	5 398 000	3 578 000	1 528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	159 000	0	0	0
Real Eastate	22 335 000	18 029 000	14 179 000	6 903 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	658 000	1 128 000	1 460 000	842 000
Total Tangible Assets	22 993 000	19 156 000	15 638 000	7 745 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 152 000	19 156 000	15 638 000	7 745 000
Stock	0	0	0	0
Total Investments	3 014 000	10 609 000	6 798 000	4 031 000
Cash, Bank	72 000	111 000	182 000	375 000
Total Current Assets	3 991 000	11 017 000	7 360 000	4 572 000
Total Assets	27 143 000	30 174 000	22 998 000	12 317 000
Total Equity	11 535 000	15 019 000	11 122 000	9 132 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 304 000	10 304 000	7 581 000	862 000
Creditors	0	19 000	0	5 000
Unpaid Taxes	4 000	203 000	277 000	101 000
Dividends	4 500 000	1 500 000	1 588 000	1 200 000
Other Current Debt	1 778 000	1 415 000	181 000	101 000
Total Current Debt	2 304 000	4 850 000	4 295 000	2 323 000
Total Equity and Debt	27 143 000	30 174 000	22 998 000	12 317 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,81 %	35,94 %	32,17 %	16,73 %
Debt-to-Equity Ratio	1,15	0,69	0,68	0,09
Operating Profit Margin	76,61 %	61,38 %	44,85 %	47,51 %
Current Ratio	1,73	2,27	1,71	1,97
Quick Ratio	1,73	2,27	1,71	1,97
Equity Ratio	0,42	0,5	0,48	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %